| Revenue | DKK 141,6M | -6% |
| EBITDA | DKK -103M | -187% |
| Net profit | DKK -115,7M | -137% |
| Total assets | DKK 79M | -57% |
| Equity | DKK 2,9M | -19% |
| Employees | 120 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 43.946 | 37.790 | 36.165 | — | 149.746 | 156.374 | 178.882 | 164.005 | 168.426 | 167.028 | 174.063 | 150.529 | 141.638 |
| Staff expenses | -35.884 | -37.223 | -41.818 | -64.103 | -74.282 | -84.159 | -117.631 | -115.446 | -105.690 | -104.219 | -100.505 | -109.022 | -92.208 |
| EBITDA | 8.062 | 566 | -5.653 | 4.000 | 13.352 | 6.083 | 3.811 | -135.925 | -29.564 | 12.758 | 5.678 | -35.869 | -102.969 |
| Depreciation & amort. | -297 | -3.310 | -3.454 | -4.003 | -6.341 | -7.274 | -8.586 | -0 | -0 | -9.407 | -8.052 | -6.433 | -5.558 |
| EBIT | 7.765 | -2.743 | -9.107 | -3 | 7.011 | -1.191 | -4.775 | -135.925 | -29.564 | 3.351 | -2.374 | -42.302 | -108.527 |
| Net financials | -1.181 | -374 | -689 | -3.144 | -4.419 | -6.323 | -8.689 | -10.135 | -6.088 | -3.773 | -3.868 | -6.445 | -7.127 |
| Profit before tax | 6.584 | -3.117 | -9.796 | -1.370 | 2.592 | -7.514 | -13.464 | -146.060 | -35.652 | -421 | -6.242 | -48.747 | -115.654 |
| Tax | 1.713 | 663 | -1.673 | 172 | -954 | 449 | -2.674 | -306 | 4.016 | -72 | 1.326 | -0 | -0 |
| Net profit | 4.871 | -3.780 | -8.123 | -1.542 | 3.546 | -7.963 | -10.790 | -145.754 | -39.668 | -349 | -7.568 | -48.747 | -115.654 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 65.633 | 47.438 | 188.761 | 192.693 | 364.182 | 361.427 | 338.164 | 220.696 | 183.166 | 174.379 | 166.023 | 183.004 | 78.972 |
| Equity | 19.608 | 14.612 | 6.489 | 4.947 | 27.208 | 19.245 | 13.426 | 2.672 | 25.004 | 24.666 | 17.120 | 3.526 | 2.861 |
| Long-term debt | 0 | -14 | 134.395 | 139.118 | 243.637 | 0 | 251.793 | 142.220 | 79.562 | 77.045 | 76.912 | 46.621 | 7.188 |
| Short-term debt | 46.025 | 32.811 | 47.877 | 48.415 | 72.902 | 320.039 | 72.945 | 75.804 | 78.600 | 72.668 | 71.991 | 110.822 | 68.923 |
| Total debt | 46.025 | 32.811 | 182.272 | 187.533 | 316.539 | 320.039 | 324.738 | 218.024 | 158.162 | 149.713 | 148.903 | 157.443 | 76.111 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
OL Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
KO Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
PS Management | Management | 1987 | — | — |
CF Management | Management | 1987 | — | — |
CA Management | Management | 2001 | — | — |
LB Management | Management | 1987 | — | — |
GK Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
RB Management | Management | 2000 | — | — |
BM Audit | Audit | 1987 | — | — |
SB Management | Management | 1987 | — | — |
LH Management | Management | 2002 | — | — |
FB Founder | Founder | 1987 | — | — |
BS Audit | Audit | 1987 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
JS Management | Management | 1999 | — | — |
NR Founder | Founder | 1987 | — | — |
OM Founder | Founder | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Goldermann Engelbæk | Chief Executive Officer | 0 companies |
| Ole Lehmann de Neergaard | Chief Executive Officer | 0 companies |
| Kim Ortmann Schrøder | Chief Executive Officer | 0 companies |
| Poul-Erik Sjøberg | Management | 0 companies |
| Curt Fredriksson | Management | 0 companies |
| Curt Arne Roland Frederiksson | Management | 0 companies |
| Leif Bundgaard | Management | 0 companies |
| Gregers Kofoed-Hansen | Chief Executive Officer | 0 companies |
| Roar Bratvold | Management | 0 companies |
| Bent Madsen | Audit | 0 companies |
| Steen Bundgaard | Management | 0 companies |
| Lars Helvad Nordberg | Management | 0 companies |
| Frank Bjarne Pedersen | Founder | 0 companies |
| Bo Søgaard | Audit | 0 companies |
| Jens Hjortflod | Chief Executive Officer | 0 companies |
| Jan Steenberg | Management | 0 companies |
| Niels Røhr | Founder | 0 companies |
| Osvald Morten Svendsen | Founder | 0 companies |
| Åke Ronny Mannehed | Board of Directors | 0 companies |
| Eva-Noemi Ryden | Board of Directors | 0 companies |
| André Holø Adolfsen | Board of Directors | 0 companies |
| Sven Rickard Vestlund | Chairman | 0 companies |
| Mark Ringgaard Palmqvist | Board of Directors | 0 companies |
| Tommi Juhani Sova | Chairman | 0 companies |
| Lars Ingemar Grönberg | Board of Directors | 0 companies |
| Roger Ingvar Liljestrøm | Board of Directors | 0 companies |
| Mats Göran Göransson | Board of Directors | 0 companies |
| Gerhard Larsen | Board of Directors | 0 companies |
| Siv Beate Hjellegjerde Martinsen | Chairman | 0 companies |
| Kjell Åge Meldahl | Board of Directors | 0 companies |
| Kari Juhani Kyllönen | Board of Directors | 0 companies |
| Nils Peter Sjunnesson | Board of Directors | 0 companies |
| Mattias Larsson | Board of Directors | 0 companies |
| Mohammed Salloum | Board of Directors | 0 companies |
| Carl Christian Kejlskov Jørgensen | Board of Directors | 0 companies |
| Elhardt Herman Madsen | Board of Directors | 0 companies |
| Björn Edvin Wide | Board of Directors | 0 companies |
| Torben Moltke-Leth | Board of Directors | 0 companies |
| Folke Lundberg | Board of Directors | 0 companies |
| Jan Schmeltz Pedersen | Board of Directors | 0 companies |
| Ava-Noemi Kanyuk | Board of Directors | 0 companies |
| Johan Brodin | Board of Directors | 0 companies |
| Alexander Rafting | Board of Directors | 0 companies |
| David Francis Perrone | Board of Directors | 0 companies |
| Michael Garbrecht Overvad | Board of Directors | 0 companies |
| Lennart Sune Gustaf Laurén | Board of Directors | 0 companies |
| Martin Henrik Larsen | Board of Directors | 0 companies |
| Per Järdö | Board of Directors | 0 companies |
| Carl Bertil Persson | Board of Directors | 0 companies |
| Inger Monika Elling | Chairman | 0 companies |
| Jesper Olsson | Board of Directors | 0 companies |
| Anette Willumsen | Chairman | 0 companies |
| Jan Haglund | Board of Directors | 0 companies |
| Fredrik Backman | Board of Directors | 0 companies |
| Rune Viermyr | Board of Directors | 0 companies |