| Revenue | DKK -968K | -24% |
| EBITDA | DKK -1,4M | +54% |
| Net profit | DKK -987K | +63% |
| Total assets | DKK 19,7M | -3% |
| Equity | DKK 11,6M | -8% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 17.199 | 10.062 | 31.106 | -1.269 | -968 |
| Staff expenses | -12.994 | -12.805 | -10.089 | -1.453 | -468 |
| EBITDA | 4.205 | -2.826 | 21.017 | -3.137 | -1.435 |
| Depreciation & amort. | -988 | -927 | -798 | -3 | -3 |
| EBIT | 3.217 | -3.753 | 20.218 | -3.140 | -1.438 |
| Net financials | -220 | -184 | -29 | 413 | 451 |
| Profit before tax | 2.996 | -3.937 | 20.190 | -2.727 | -987 |
| Tax | 710 | -807 | 4.520 | -37 | -0 |
| Net profit | 2.286 | -3.131 | 15.670 | -2.690 | -987 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 30.846 | 29.478 | 18.673 | 20.290 | 19.741 |
| Equity | 13.615 | 9.084 | 15.254 | 12.564 | 11.576 |
| Long-term debt | 1.151 | 2.500 | 0 | 0 | 0 |
| Short-term debt | 14.667 | 17.168 | 3.416 | 7.726 | 8.165 |
| Total debt | 15.818 | 19.667 | 3.416 | 7.726 | 8.165 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MR Management | Management | 2006 |
PE | Founder | 1986 |
| Former (4) | ||
FR Management | Management | 1986 – 2006 |
ET | Audit | 1986 – 1987 |
JG Management | Management | 1986 – 1989 |
BA Management | Management | 1986 – 1990 |
| Name | Role | Member since |
|---|---|---|
| Former (16) | ||
| Board of Directors | 1986 – 1990 | |
| Chairman | 1986 – 1987 | |
| Board of Directors | 2003 – 2003 | |
| Chairman | 2013 – 2019 | |
| Board of Directors | 1986 – 1989 | |
| Board of Directors | 2012 – 2015 | |
| Board of Directors | 2012 – 2013 | |
| Board of Directors | 1986 – 1989 | |
| Board of Directors | 1986 – 1996 | |
| Board of Directors | 2013 – 2022 | |
| Chairman | 2016 – 2022 | |
| Board of Directors | 1986 – 1990 | |
| Board of Directors | 1986 – 1989 | |
| Board of Directors | 2001 – 2018 | |
| Board of Directors | 1986 – 1987 | |
| Board of Directors | 1986 – 1990 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Remmer | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Jørgen Georg Kristensen | Management | 0 companies |
| Bjarne Aage Bille Steffensen | Management | 0 companies |
| Martin Remmer | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Lars Åke Stensman | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Per Erland | Board of Directors | 0 companies |
| Morten Damgaard | Chairman | 0 companies |
| Peter Rothschild | Board of Directors | 0 companies |
| Preben Erik Weissenborn | Board of Directors | 0 companies |
| Kim Voigt Juhlin | Board of Directors | 0 companies |
| Jan Anwall | Board of Directors | 0 companies |
| Ivan Eldor Nielsen | Board of Directors | 0 companies |
| Kurt Flemming Holmsted | Board of Directors | 0 companies |
| Christian Dalum | Chairman | 0 companies |
| Johnny Mikael Bentsen | Board of Directors | 0 companies |
| Ole Mikkelsen | Board of Directors | 0 companies |
| Marie Sommer Remmer Aalbæk | Board of Directors | 0 companies |
| Gustav Adolf Susaa | Board of Directors | 0 companies |
| Sven Olof Valentin Agnesund | Board of Directors | 0 companies |