| Revenue | DKK 289,9M | -19% |
| EBITDA | DKK -28,8M | -350% |
| Net profit | DKK -56,5M | +10% |
| Total assets | DKK 183,1M | +24% |
| Equity | DKK 6,2M | -78% |
| Employees | 102 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 28.073 | 27.093 | 34.096 | 37.932 | 41.486 | 43.994 | 143.201 | 200.994 | 345.904 | 390.626 | 416.049 | 358.664 | 289.937 |
| Staff expenses | -20.389 | -19.685 | -22.217 | -23.053 | -25.227 | -28.762 | -85.542 | -124.788 | -130.319 | -160.854 | -154.306 | -158.213 | -151.358 |
| EBITDA | 7.684 | 7.409 | 11.879 | 14.751 | 16.248 | 15.232 | 57.611 | 76.206 | -10.117 | 81.800 | 13.359 | -6.406 | -28.821 |
| Depreciation & amort. | 5.285 | -4.558 | -7.884 | -8.188 | -9.697 | -12.272 | -38.490 | -53.967 | -45.150 | -38.469 | -30.409 | -51.749 | -43.873 |
| EBIT | 2.399 | 2.851 | 3.995 | 6.563 | 6.551 | 2.960 | 19.121 | 22.240 | -55.267 | 43.331 | -17.050 | -58.156 | -72.694 |
| Net financials | 1.733 | 547 | 51 | -2.301 | -985 | -975 | -2.502 | -1.581 | -2.664 | -655 | 397 | 45 | -3.323 |
| Profit before tax | 1.825 | 3.398 | 4.045 | 4.262 | 5.566 | 1.985 | 16.619 | 20.659 | -57.931 | 42.676 | -16.653 | -58.110 | -76.017 |
| Tax | 353 | 592 | 1.164 | 1.345 | 1.672 | 848 | 3.885 | 4.576 | -8.492 | 8.168 | -677 | 4.817 | -19.500 |
| Net profit | 1.023 | 2.806 | 2.881 | 2.917 | 3.894 | 1.137 | 12.734 | 16.083 | -49.439 | 34.508 | -15.976 | -62.927 | -56.517 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 69.101 | 62.573 | 72.139 | 89.083 | 99.653 | 85.889 | 190.073 | 230.624 | 251.169 | 285.929 | 221.263 | 148.163 | 183.128 |
| Equity | 24.468 | 26.424 | 29.737 | 29.980 | 33.874 | 31.483 | 83.256 | 110.822 | 51.470 | 99.310 | 90.750 | 27.823 | 6.227 |
| Long-term debt | 12.667 | 13.315 | 13.531 | 17.150 | 15.514 | 12.353 | 28.742 | 33.653 | 31.958 | 62.142 | 13.489 | 15.369 | 49.136 |
| Short-term debt | 29.370 | 20.479 | 25.160 | 37.293 | 45.506 | 41.307 | 78.074 | 86.149 | 167.741 | 124.476 | 117.024 | 104.971 | 127.765 |
| Total debt | 42.037 | 33.794 | 38.691 | 54.443 | 61.020 | 53.659 | 106.817 | 119.802 | 199.699 | 186.619 | 130.512 | 120.340 | 176.901 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
PM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MM Management | Management | 2013 | — | — |
CF Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
JN Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
KH Audit | Audit | 1999 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
MJ Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sentia Denmark Holding ApS | Company | 100.0% | 100.0% | 2018 |
Sentia Danmark A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Vagner | Chief Executive Officer | 0 companies |
| Peter Michael Nielsen | Chief Executive Officer | 0 companies |
| Michael Meister | Management | 0 companies |
| Carsten Fensholt | Chief Executive Officer | 0 companies |
| Jakob Norup | Chief Executive Officer | 0 companies |
| Kim Hersland | Audit | 0 companies |
| Jakob Høholdt | Chief Executive Officer | 0 companies |
| Mads Jakobsen | Chief Executive Officer | 0 companies |
| Jakob William Sass Kjærgaard | Chairman | 0 companies |
| Kevin Kristoffer Ehnhuus Iermiin | Board of Directors | 0 companies |
| Thomas Hansen | Board of Directors | 0 companies |
| Michel Antoine van den Bogaard | Board of Directors | 0 companies |
| Henrik Bodskov | Board of Directors | 0 companies |
| Claus Kuno Jensen | Board of Directors | 0 companies |
| Claus Dennig Jespersen | Board of Directors | 0 companies |
| Iyan Khaled Zein | Chairman | 0 companies |
| Kim Brorsen Eghøj Madsen | Chairman | 0 companies |
| Rasmus Forup Helmich | Chairman | 0 companies |
| Peter Granild Colsted | Board of Directors | 0 companies |
| Robertus Willy Peter Siep | Board of Directors | 0 companies |
| André Ditz Dommer | Chairman | 0 companies |
| David Lange | Board of Directors | 0 companies |
| Sune Andersen | Board of Directors | 0 companies |
| Jonas Marcel E. Dhaenens | Board of Directors | 0 companies |