| Revenue | DKK -498K | -106% |
| EBITDA | DKK -827K | -243% |
| Net profit | DKK -855K | -84% |
| Total assets | DKK 1,6M | -86% |
| Equity | DKK 0 | -100% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 5.849 | 6.172 | 6.166 | 8.278 | -498 |
| Staff expenses | -5.679 | -5.993 | -5.855 | -7.950 | -329 |
| EBITDA | 170 | 179 | 311 | -241 | -827 |
| Depreciation & amort. | -136 | -147 | -286 | -239 | -0 |
| EBIT | 34 | 32 | 25 | -480 | -827 |
| Net financials | -22 | -18 | -15 | -27 | -17 |
| Profit before tax | 12 | 13 | 10 | -507 | -844 |
| Tax | 9 | 10 | 7 | -42 | 11 |
| Net profit | 3 | 3 | 3 | -465 | -855 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 3.167 | 5.958 | 6.245 | 11.925 | 1.615 |
| Equity | 1.287 | 1.324 | 1.320 | 855 | 0 |
| Long-term debt | 0 | 141 | 533 | 0 | 0 |
| Short-term debt | 1.867 | 4.469 | 4.360 | 11.069 | 1.615 |
| Total debt | 1.867 | 4.610 | 4.893 | 11.069 | 1.615 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
MD Unofficial title | Unofficial title | 2022 – 2024 |
FK Management | Management | 1985 – 1992 |
LJ Management | Management | 2004 – 2022 |
ED Management | Management | 1985 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Former (33) | ||
| Board of Directors | 2006 – 2012 | |
| Chairman | 2016 – 2021 | |
| Board of Directors | 2013 – 2022 | |
| Board of Directors | 2017 – 2019 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2012 – 2013 | |
| Chairman | 2021 – 2022 | |
| Chairman | 2014 – 2016 | |
| Board of Directors | 1985 – 1999 | |
| Board of Directors | 1985 – 1992 | |
| Board of Directors | 1985 – 2006 | |
| Board of Directors | 2007 – 2011 | |
| Board of Directors | 2000 – 2007 | |
| Board of Directors | 2000 – 2006 | |
| Chairman | 2013 – 2014 | |
| Board of Directors | 1995 – 1999 | |
| Board of Directors | 1985 – 1992 | |
| Board of Directors | 1999 – 2011 | |
| Board of Directors | 2016 – 2022 | |
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2013 – 2013 | |
| Board of Directors | 2013 – 2016 | |
| Board of Directors | 2016 – 2016 | |
| Board of Directors | 2018 – 2020 | |
| Board of Directors | 1985 – 1995 | |
| Board of Directors | 2002 – 2006 | |
| Board of Directors | 1985 – 1991 | |
| Board of Directors | 1985 – 1992 | |
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2006 – 2012 | |
| Board of Directors | 1985 – 1991 | |
| Board of Directors | 2012 – 2016 | |
| Board of Directors | 2020 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 20–24.99% | 20–24.99% | 2015 | |
| Company | 5–9.99% | 5–9.99% | 2014 | |
| Company | 15–19.99% | 15–19.99% | 2014 | |
| Company | 10–14.99% | 10–14.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Dahl Pedersen | Unofficial title | 0 companies |
| Finn Kern | Management | 0 companies |
| Lars Jørgen Winther | Management | 0 companies |
| Ebbe Dal | Management | 0 companies |
| Per Bernhardt Jørgensen | Board of Directors | 0 companies |
| Jens Bundgaard Poulsen | Chairman | 0 companies |
| Thorkil Christensen | Board of Directors | 0 companies |
| Søren Martin Mørch | Board of Directors | 0 companies |
| Martin Sander Rasmussen | Board of Directors | 0 companies |
| Thomas Skouenborg Bentsen | Board of Directors | 0 companies |
| Tommy Voigt Hansen | Chairman | 0 companies |
| Søren Riis Jensen | Chairman | 0 companies |
| John Røgilds Larsen | Board of Directors | 0 companies |
| Flemming Leth-Larsen | Board of Directors | 0 companies |
| Svein Gilbu | Board of Directors | 0 companies |
| Lars Andersen | Board of Directors | 0 companies |
| Dennis Moth | Board of Directors | 0 companies |
| Per Sønderby Simonsen | Board of Directors | 0 companies |
| Jan Halling | Chairman | 0 companies |
| Flemming Steffensen | Board of Directors | 0 companies |
| Ole Stig Kanberg | Board of Directors | 0 companies |
| Ejner Lysdal | Board of Directors | 0 companies |
| Mette Hviid Togsverd | Board of Directors | 0 companies |
| Jens Bundgaard Andersen | Board of Directors | 0 companies |
| Torben Steen Jensen | Board of Directors | 0 companies |
| Gorm Wesing Flyvholm | Board of Directors | 0 companies |
| Henrik Fuglsang Damgaard-Hansen | Board of Directors | 0 companies |
| Morten Werge Kallmayer | Board of Directors | 0 companies |
| Preben Østergård Engbæk | Board of Directors | 0 companies |
| Jens Christian Bebe | Board of Directors | 0 companies |
| Sven Birkegaard Helgens | Board of Directors | 0 companies |
| Frede Flemming Erland Christensen | Board of Directors | 0 companies |
| Søren Hyldgaard | Board of Directors | 0 companies |
| Niels Kristian Palle Bjerre | Board of Directors | 0 companies |
| Torben Larsen | Board of Directors | 0 companies |
| Alex Kjeld Pedersen | Board of Directors | 0 companies |
| Stinus Errboe | Board of Directors | 0 companies |