| Revenue | DKK 203K | -73% |
| EBITDA | DKK -311K | -279% |
| Net profit | DKK -562K | -236% |
| Total assets | DKK 10,1M | -8% |
| Equity | DKK 3,7M | -13% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 131 | 23 | 1.666 | 765 | 203 |
| Staff expenses | -508 | -404 | -539 | -493 | -437 |
| EBITDA | -518 | -524 | 978 | 174 | -311 |
| Depreciation & amort. | -41 | -71 | -67 | -60 | -63 |
| EBIT | -559 | -595 | 912 | 114 | -374 |
| Net financials | -26 | -18 | 168 | -327 | -345 |
| Profit before tax | -584 | -612 | 1.080 | -214 | -719 |
| Tax | -56 | -5 | 73 | -46 | -157 |
| Net profit | -528 | -607 | 1.007 | -167 | -562 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 7.310 | 7.639 | 10.599 | 10.976 | 10.148 |
| Equity | 2.793 | 3.394 | 4.401 | 4.234 | 3.672 |
| Long-term debt | 2.903 | 2.763 | 2.398 | 4.419 | 2.269 |
| Short-term debt | 1.654 | 1.483 | 3.757 | 2.323 | 4.208 |
| Total debt | 4.557 | 4.245 | 6.155 | 6.742 | 6.477 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SS Management | Management | 1985 |
| Former (4) | ||
BK Management | Management | 1994 – 1995 |
| Audit | 1985 – 1995 | |
JK Management | Management | 1985 – 1994 |
FT Management | Management | 1985 – 1988 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 1999 – 2014 | |
| Board of Directors | 2014 – 2018 | |
| Board of Directors | 1999 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Birgit Kristiansen | Management | 0 companies |
| Søren Sehested | Management | 0 companies |
| Statsaut. revisor Erling Lohse | Audit | 0 companies |
| Jørn-Ulrik Kofoed-Hansen | Management | 0 companies |
| Finn Tommy Holten | Management | 0 companies |
| Gunnar Frost | Board of Directors | 0 companies |
| Karen Marie Nielsen | Board of Directors | 0 companies |
| Peer Gøsta Lindegaard Jøker | Board of Directors | 0 companies |