| Revenue | DKK 3,6M | -24% |
| EBITDA | DKK 349K | -81% |
| Net profit | DKK 108K | -93% |
| Total assets | DKK 8,6M | -3% |
| Equity | DKK 2,1M | +0% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.590 | 2.853 | 2.876 | 4.714 | 3.581 |
| Staff expenses | -3.380 | -3.063 | -2.940 | -2.902 | -3.232 |
| EBITDA | 1.210 | -210 | -64 | 1.812 | 349 |
| Depreciation & amort. | -30 | -59 | -59 | -51 | -48 |
| EBIT | 1.180 | -269 | -122 | 1.762 | 301 |
| Net financials | -172 | -200 | -233 | -222 | -162 |
| Profit before tax | 1.008 | -469 | -356 | 1.540 | 138 |
| Tax | 222 | -103 | -78 | 9 | 31 |
| Net profit | 786 | -366 | -277 | 1.531 | 108 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.813 | 8.490 | 8.548 | 8.844 | 8.611 |
| Equity | 2.157 | 791 | 513 | 2.045 | 2.052 |
| Long-term debt | 175 | 0 | 0 | 4.500 | 4.034 |
| Short-term debt | 6.480 | 7.699 | 8.035 | 2.299 | 2.524 |
| Total debt | 6.655 | 7.699 | 8.035 | 6.799 | 6.558 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KM Management | Management | 1985 |
| Former (2) | ||
IE Management | Management | 1985 – 1993 |
SN Audit | Audit | 1985 – 1993 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 1985 – 1991 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2014 | |
| Company | 25–33.32% | 25–33.32% | 2023 | |
| Individual | 5–9.99% | 5–9.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Mønster Jeppesen | Management | 0 companies |
| Inger Elisabeth Jeppesen | Management | 0 companies |
| Stig Nielsen | Audit | 0 companies |
| Andreas Jeppesen | Board of Directors | 0 companies |