| Revenue | DKK -23K | +65% |
| EBITDA | DKK -23K | -65% |
| Net profit | DKK -22K | -119% |
| Total assets | DKK 0 | -100% |
| Equity | — | — |
| Employees | 1 | — |
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Revenue | 1.872 | 898 | 100 | -14 | -23 |
| Staff expenses | -1.600 | -788 | -273 | -0 | -0 |
| EBITDA | 272 | 87 | -175 | -14 | -23 |
| Depreciation & amort. | -49 | -32 | -5 | -0 | -0 |
| EBIT | 223 | 54 | -180 | -14 | -23 |
| Net financials | -178 | -4 | 114 | 9 | 0 |
| Profit before tax | 45 | 51 | -66 | -4 | -22 |
| Tax | 12 | 12 | -14 | 6 | -0 |
| Net profit | 33 | 39 | -53 | -10 | -22 |
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Total assets | 3.282 | 2.704 | 1.117 | 549 | 0 |
| Equity | 609 | 615 | 523 | 513 | — |
| Long-term debt | 0 | 70 | 0 | 0 | 0 |
| Short-term debt | 2.233 | 1.641 | 593 | 36 | 0 |
| Total debt | 2.233 | 1.711 | 593 | 36 | 0 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
ML Unofficial title | Unofficial title | 2024 – 2025 |
LR Audit | Audit | 1985 – 1991 |
KN Management | Management | 1985 – 1995 |
NE Management | Management | 1995 – 2024 |
ES Management | Management | 1985 – 1993 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 1985 – 2015 | |
| Board of Directors | 2015 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Max Lundgaard Jepsen | Unofficial title | 0 companies |
| Leif Rene Hansen | Audit | 0 companies |
| Kjell Nielsen | Management | 0 companies |
| Niels Emil Buhl | Management | 0 companies |
| Erik Stanley Meineche | Management | 0 companies |
| Lars Lykke Kristensen | Board of Directors | 0 companies |
| Søren Stounberg Buhl | Board of Directors | 0 companies |