| Revenue | DKK 7,1M | -28% |
| EBITDA | DKK -13M | -17% |
| Net profit | DKK -10,6M | -8% |
| Total assets | DKK 67,4M | -13% |
| Equity | DKK 17,3M | +34% |
| Employees | 51 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21.677 | 17.466 | 30.211 | 30.510 | 37.012 | 37.533 | 30.499 | 32.691 | 50.552 | 6.529 | 9.857 | 7.093 |
| Staff expenses | -24.536 | -26.757 | -41.011 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -45.077 | -45.673 |
| EBITDA | 1.153 | -6.631 | 675 | 826 | 5.394 | 5.384 | -4.694 | -413 | -3.545 | -19.524 | -11.119 | -12.993 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.153 | -6.631 | 675 | 826 | 5.394 | 5.384 | -4.694 | -413 | -3.545 | -19.524 | -11.119 | -12.993 |
| Net financials | 29 | -215 | -492 | -1.675 | -570 | -665 | -611 | -446 | -182 | -346 | -1.387 | -1.095 |
| Profit before tax | 1.182 | -6.845 | 183 | -849 | 4.824 | 4.719 | -5.305 | -858 | -3.726 | -19.869 | -12.506 | -14.088 |
| Tax | 364 | -1.461 | 165 | -176 | 1.073 | 1.065 | -988 | -151 | -789 | -4.290 | -2.747 | -3.502 |
| Net profit | 818 | -5.385 | 17 | -674 | 3.751 | 3.655 | -4.318 | -707 | -2.937 | -15.580 | -9.759 | -10.587 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 49.635 | 82.869 | 105.349 | 68.350 | 81.450 | 79.832 | 77.034 | 66.183 | 73.759 | 67.621 | 77.134 | 67.428 |
| Equity | 6.893 | 1.509 | 1.526 | 13.780 | 17.531 | 21.186 | 14.868 | 14.161 | 11.223 | 9.678 | 12.919 | 17.332 |
| Long-term debt | 375 | 0 | 0 | 0 | 0 | 0 | 0 | 4.212 | 4.129 | 4.036 | 4.256 | 4.305 |
| Short-term debt | 42.366 | 81.360 | 103.823 | 54.569 | 63.595 | 58.268 | 61.735 | 47.810 | 58.406 | 49.707 | 58.759 | 42.000 |
| Total debt | 42.741 | 81.360 | 103.823 | 54.569 | 63.595 | 58.268 | 61.735 | 52.022 | 62.535 | 53.744 | 63.015 | 46.305 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Management | Management | 1987 | — | — |
SK Management | Management | 2012 | — | — |
LØ Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
KE Deputy | Deputy | 1987 | — | — |
MO Management | Management | 1987 | — | — |
JU | Deputy | 1998 | — | — |
KK Management | Management | 1987 | — | — |
ET | Audit | 1987 | — | — |
| Audit | 1987 | — | — | |
LA Management | Management | 1987 | — | — |
OJ Deputy | Deputy | 1987 | — | — |
SK Deputy | Deputy | 1987 | — | — |
GB Chief Executive Officer | Chief Executive Officer | 1987 | — | — |
OC Deputy | Deputy | 1987 | — | — |
MA Management | Management | 2000 | — | — |
PF Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
AO Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MM Deputy | Deputy | 1987 | — | — |
CJ Management | Management | 2005 | — | — |
SS Deputy | Deputy | 1987 | — | — |
PE Management | Management | 1987 | — | — |
FA Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
EO | Deputy | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Chairman | 2006 | — | — | |
| Deputy Chairman | 1987 | — | — | |
| Chairman | 2000 | — | — | |
| Chairman | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 1995 | — | — | |
| Chairman | 1987 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 1987 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 1998 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Deputy Chairman | 1987 | — | — | |
| Chairman | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Siggaard | Management | 0 companies |
| Søren Kolding | Management | 0 companies |
| Liselotte Ørskov | Chief Executive Officer | 0 companies |
| Knud Erling Schmidt | Deputy | 0 companies |
| Mogens Olsen | Management | 0 companies |
| Jens Ulrik Bendz Bjerregaard | Deputy | 0 companies |
| Karsten Køhlert | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Lasse Andreassen | Management | 0 companies |
| Ove Julius Matz | Deputy | 0 companies |
| Stig Køhler | Deputy | 0 companies |
| Gunnar Bo Hansen | Chief Executive Officer | 0 companies |
| Ove Carlsen | Deputy | 0 companies |
| Morten Andersson | Management | 0 companies |
| Preben Fugl Andersen | Chief Executive Officer | 0 companies |
| Anthony O'Brien | Chief Executive Officer | 0 companies |
| Mark Moran | Deputy | 0 companies |
| Charlotte Jensen Mondrup | Management | 0 companies |
| Sven-Erik Sonnenborg | Deputy | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Finn Alsing | Chief Executive Officer | 0 companies |
| Ernst Olle Benny Hvalsø Petersen | Deputy | 0 companies |
| Annette Elmstrup | Board of Directors | 0 companies |
| Josef Prettenhofer | Chairman | 0 companies |
| Jørgen Green-Petersen | Deputy Chairman | 0 companies |
| John Wright Wood | Chairman | 0 companies |
| Petter Faye-Lund | Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Andrew Fletcher Roake | Chairman | 0 companies |
| Lauge Koch Vestergaard | Board of Directors | 0 companies |
| Hans Petter Ødegaard | Chairman | 0 companies |
| Charsten Christensen | Board of Directors | 0 companies |
| Allen Frederick Standley | Chairman | 0 companies |
| Peter Richard Peddemors | Board of Directors | 0 companies |
| Robert Wilhelm Seren | Chairman | 0 companies |
| Christian Bauer | Board of Directors | 0 companies |
| Petter Lyngby | Board of Directors | 0 companies |
| Joakim Peter Rosén | Board of Directors | 0 companies |
| Steinar Østby Hagen | Board of Directors | 0 companies |
| Per Grøntved-Svendsen | Board of Directors | 0 companies |
| Morten Wergeland Brekke | Board of Directors | 0 companies |
| Morten Andersson | Board of Directors | 0 companies |
| Peter Duncan Paul Rivett | Board of Directors | 0 companies |
| Bengt Åke Gustafsson | Chairman | 0 companies |
| Tom Nysted | Board of Directors | 0 companies |
| Jeremy Peter Cowling | Chairman | 0 companies |
| Morten Brekke | Board of Directors | 0 companies |
| Flemming Svend Hermand | Board of Directors | 0 companies |
| James Gerald Sanger | Board of Directors | 0 companies |
| Louise Ølbye | Board of Directors | 0 companies |
| John Timothy Corcoran | Chairman | 0 companies |
| James A Long | Chairman | 0 companies |
| Joseph S Levy | Board of Directors | 0 companies |
| Sven Thomas Julin | Board of Directors | 0 companies |
| Sven Tomas Julin | Board of Directors | 0 companies |
| Reidar Lauri Kuvas | Board of Directors | 0 companies |
| Asbjørn Georg Dehlie | Deputy Chairman | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Kurt Kirkegaard | Board of Directors | 0 companies |
| Morten Andersson | Chairman | 0 companies |
| Kim Regin Mortensen | Board of Directors | 0 companies |
| Johannes Huss | Board of Directors | 0 companies |
| Ralf Biesenberger | Board of Directors | 0 companies |
| David Carl Zenger | Chairman | 0 companies |