| Revenue | DKK 42K | -208% |
| EBITDA | DKK -70K | +80% |
| Net profit | DKK -348K | -272% |
| Total assets | DKK 8,3M | -5% |
| Equity | DKK 8,1M | -5% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 60 | 144 | -16 | -39 | 42 |
| Staff expenses | -113 | -113 | -112 | -311 | -112 |
| EBITDA | -54 | 31 | -128 | -350 | -70 |
| Depreciation & amort. | -104 | -68 | -80 | -77 | -79 |
| EBIT | -158 | -36 | -208 | -427 | -149 |
| Net financials | 834 | -211 | 577 | 691 | -281 |
| Profit before tax | 677 | -247 | 369 | 265 | -430 |
| Tax | 162 | -114 | 86 | 62 | -82 |
| Net profit | 514 | -133 | 283 | 202 | -348 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.642 | 8.196 | 8.478 | 8.770 | 8.300 |
| Equity | 8.288 | 8.098 | 8.324 | 8.468 | 8.059 |
| Long-term debt | 81 | 70 | 69 | 119 | 141 |
| Short-term debt | 273 | 28 | 85 | 184 | 100 |
| Total debt | 354 | 97 | 154 | 303 | 242 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
CN Management | Management | 1984 – 1996 |
MN Management | Management | 1984 – 1990 |
GL Audit | Audit | 1998 – 2002 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 1996 – 2003 | |
| Board of Directors | 2003 – 2003 | |
| Board of Directors | 2002 – 2003 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Nissen | Management | 0 companies |
| Margodt Nissen | Management | 0 companies |
| G L B A/S | Audit | 0 companies |
| Lisa Kjelgaard | Board of Directors | 0 companies |
| Henning Funder Jeppesen | Board of Directors | 0 companies |
| Bo Kjelgaard | Board of Directors | 0 companies |