| Revenue | DKK 114K | -109% |
| EBITDA | DKK -734K | +67% |
| Net profit | DKK -436K | +73% |
| Total assets | DKK 5,9M | -9% |
| Equity | DKK 5,6M | -7% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.554 | 924 | -986 | -1.230 | 114 |
| Staff expenses | -1.818 | -990 | -896 | -1.024 | -848 |
| EBITDA | 1.736 | -66 | -1.885 | -2.254 | -734 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -23 |
| EBIT | 1.736 | -66 | -1.885 | -2.254 | -757 |
| Net financials | 4.416 | 1.083 | 126 | 204 | 201 |
| Profit before tax | 6.151 | 1.017 | -1.760 | -2.050 | -556 |
| Tax | -1.763 | -233 | -367 | -450 | -121 |
| Net profit | 7.915 | 1.250 | -1.392 | -1.600 | -435 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 20.062 | 10.317 | 8.394 | 6.506 | 5.940 |
| Equity | 7.749 | 8.999 | 7.607 | 6.007 | 5.571 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.313 | 1.318 | 787 | 500 | 368 |
| Total debt | 12.313 | 1.318 | 787 | 500 | 368 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AG Management | Management | 2002 |
| Former (2) | ||
KE Management | Management | 1984 – 1990 |
LG Audit | Audit | 1984 – 1993 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2008 | |
| Board of Directors | 2002 | |
| Former (2) | ||
| Board of Directors | 1984 – 2001 | |
| Board of Directors | 2002 – 2008 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Karl Erik Møller | Management | 0 companies |
| Leo Gutkin | Audit | 0 companies |
| Allan Gutkin | Management | 0 companies |
| Lis Gutkin | Board of Directors | 0 companies |
| Ib Gutkin | Board of Directors | 0 companies |
| Ulrik Gutkin | Board of Directors | 0 companies |
| Henrik Bondgaard | Board of Directors | 0 companies |