| Revenue | DKK 37,9M | -9% |
| EBITDA | DKK 17,1M | +156% |
| Net profit | DKK 12,4M | +133% |
| Total assets | DKK 40,8M | +30% |
| Equity | DKK -212K | +98% |
| Employees | 19 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 39.733 | 40.896 | 33.477 | 41.652 | 37.889 |
| Staff expenses | -46.523 | -23.260 | -13.559 | -13.401 | -20.765 |
| EBITDA | -6.791 | 17.636 | 19.918 | -30.662 | 17.124 |
| Depreciation & amort. | -312 | -334 | -520 | -156 | -18 |
| EBIT | -7.102 | 17.302 | 19.398 | -30.818 | 17.106 |
| Net financials | -2 | -481 | 68 | -311 | -965 |
| Profit before tax | -7.104 | 16.821 | 19.466 | -31.130 | 16.140 |
| Tax | -1.217 | 3.400 | 4.285 | 6.211 | 3.749 |
| Net profit | -5.887 | 13.421 | 15.181 | -37.341 | 12.391 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 33.572 | 59.493 | 76.537 | 31.436 | 40.826 |
| Equity | -5.309 | 8.112 | 24.738 | -12.603 | -212 |
| Long-term debt | 3.970 | 6.340 | 8.077 | 9.791 | 6.536 |
| Short-term debt | 34.911 | 45.041 | 43.722 | 34.248 | 34.501 |
| Total debt | 38.881 | 51.381 | 51.799 | 44.039 | 41.038 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
IA Management | Management | 2025 |
| Former (9) | ||
MM Management | Management | 1986 – 1988 |
EM Management | Management | 2020 – 2022 |
ET | Audit | 1986 – 1987 |
SD Management | Management | 2022 – 2025 |
HP Management | Management | 1986 – 1989 |
PN Chief Executive Officer | Chief Executive Officer | 2020 – 2020 |
CE Management | Management | 1986 – 2001 |
CH | Audit | 1986 – 2001 |
PE Management | Management | 1986 – 1987 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2026 | |
| Chairman | 2024 | |
| Former (32) | ||
| Board of Directors | 2002 – 2003 | |
| Board of Directors | 1986 – 1991 | |
| Board of Directors | 2009 – 2010 | |
| Board of Directors | 2010 – 2013 | |
| Board of Directors | 2001 – 2001 | |
| Board of Directors | 2005 – 2013 | |
| Chairman | 2009 – 2010 | |
| Chairman | 2023 – 2024 | |
| Board of Directors | 2024 – 2026 | |
| Board of Directors | 2022 – 2024 | |
| Board of Directors | 2022 – 2023 | |
| Board of Directors | 2003 – 2005 | |
| Board of Directors | 2002 – 2005 | |
| Board of Directors | 2001 – 2001 | |
| Chairman | 1986 – 2000 | |
| Board of Directors | 2023 – 2024 | |
| Board of Directors | 2000 – 2001 | |
| Board of Directors | 2019 – 2022 | |
| Board of Directors | 2015 – 2019 | |
| Board of Directors | 2002 – 2003 | |
| Board of Directors | 1986 – 1988 | |
| Board of Directors | 1986 – 1994 | |
| Chairman | 2019 – 2023 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 1986 – 2000 | |
| Board of Directors | 2000 – 2001 | |
| Board of Directors | 2009 – 2010 | |
| Chairman | 1986 – 1988 | |
| Chairman | 1986 – 1991 | |
| Board of Directors | 2005 – 2013 | |
| Board of Directors | 2020 – 2020 | |
| Chairman | 2002 – 2005 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2024 | |
| Individual | 100% | 100% | 2019 | |
| Company | 100% | 100% | 2004 | |
| Individual | 50–66.65% | 50% | 2014 | |
| Individual | 50–66.65% | 50% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Marius Michael Koch | Management | 0 companies |
| Elaine Murphy | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Stephen Dykes | Management | 0 companies |
| Hans Peter Klemmen Guldager | Management | 0 companies |
| Pernille Normand Farup-Hansen | Chief Executive Officer | 0 companies |
| Claus Erik Christoffersen | Management | 0 companies |
| Carl Henning Lund Thomsen | Audit | 0 companies |
| Ida Almgren | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Jørgen Vilhelm Løvenørn Bardenfleth | Board of Directors | 0 companies |
| Tom Hertz | Board of Directors | 0 companies |
| Christian Hestehave Degn | Board of Directors | 0 companies |
| Kristel Esther Kristine Lundgren | Board of Directors | 0 companies |
| Peter Gøtterup | Board of Directors | 0 companies |
| Kresten Kloch | Board of Directors | 0 companies |
| Svend-Erik Holm Jensen | Board of Directors | 0 companies |
| Tom Erling Skovbon | Chairman | 0 companies |
| Adam Davies | Chairman | 0 companies |
| Eigil Mølgaard | Board of Directors | 0 companies |
| Kim Sørensen | Board of Directors | 0 companies |
| Martin Trachsel | Board of Directors | 0 companies |
| Per Steen Pedersen | Board of Directors | 0 companies |
| Michael Ærø Olsen | Board of Directors | 0 companies |
| Bente Holm Skov | Board of Directors | 0 companies |
| Erik Christoffersen | Chairman | 0 companies |
| David Vander | Board of Directors | 0 companies |
| Kurt Sander Vamberg Rasmussen | Board of Directors | 0 companies |
| Peter Nguyen-Brown | Board of Directors | 0 companies |
| Dan Thomsen | Board of Directors | 0 companies |
| Mogens Hegnsvad | Board of Directors | 0 companies |
| Niels Bondo Nielsen | Board of Directors | 0 companies |
| Bo Øhrstrøm | Board of Directors | 0 companies |
| Karl Urmas Redenbach | Chairman | 0 companies |
| Jarrod Magee | Board of Directors | 0 companies |
| Ole Lading | Board of Directors | 0 companies |
| Torben Krog | Board of Directors | 0 companies |
| Eric Steen Plesner | Board of Directors | 0 companies |
| Hans Beck Møller | Chairman | 0 companies |
| Knud Arne Nielsen | Chairman | 0 companies |
| Lars Jesper Alfonsson | Chairman | 0 companies |
| Jesper Munch Kofoed | Board of Directors | 0 companies |
| Rowan Wilkie | Board of Directors | 0 companies |
| Jakob Grane Nielsen | Chairman | 0 companies |