| Revenue | DKK 7M | -39425% |
| EBITDA | DKK 7M | +39425% |
| Net profit | DKK -4,9M | -239% |
| Total assets | DKK 57,3M | -8% |
| Equity | DKK 57,2M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 350.727 | 219.596 | 383.425 | 437.327 | 427.906 | 403.177 | 13.762 | -785 | 1.447 | 1.865 | -5.182 | -18 | 7.023 |
| Staff expenses | -64.728 | -59.954 | -61.431 | -72.459 | -87.896 | -114.324 | -3.777 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12.144 | -9.302 | 12.417 | 7.187 | 8.408 | -21.586 | 6.417 | -785 | 1.447 | 1.865 | -5.182 | -18 | 7.023 |
| Depreciation & amort. | 2.225 | -1.167 | -635 | -1.551 | -3.355 | -5.629 | -3.456 | -2.189 | -3.135 | -1.098 | -0 | -22 | -36 |
| EBIT | -14.369 | -10.469 | 11.782 | 5.636 | 5.054 | -27.215 | 2.962 | -2.973 | -1.688 | 767 | -5.182 | -40 | 6.986 |
| Net financials | -2.074 | -2.213 | -2.659 | -3.781 | -1.891 | -3.064 | -30.133 | -4.004 | -1.279 | -980 | 788 | 3.697 | -11.884 |
| Profit before tax | 2.864 | -12.681 | 9.123 | 1.856 | 3.162 | -30.279 | -27.172 | -6.978 | -2.967 | -213 | -4.394 | 3.656 | -4.897 |
| Tax | 598 | -4.659 | 2.107 | 309 | 780 | -4.672 | -442 | -370 | 83 | 337 | -17 | 143 | -3 |
| Net profit | 2.266 | -8.023 | 7.016 | 1.546 | 2.382 | -25.607 | -26.729 | -6.608 | -3.050 | -550 | -4.377 | 3.514 | -4.894 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 308.311 | 224.725 | 299.218 | 258.950 | 296.028 | 283.612 | 123.024 | 73.914 | 65.897 | 64.859 | 58.744 | 62.194 | 57.343 |
| Equity | 106.182 | 98.706 | 106.313 | 108.024 | 110.406 | 84.799 | 74.571 | 67.964 | 63.904 | 63.011 | 58.534 | 62.048 | 57.154 |
| Long-term debt | 98.022 | 58.220 | 53.655 | 36.478 | 34.281 | 32.036 | 29.787 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 87.110 | 57.903 | 126.055 | 102.894 | 140.006 | 160.114 | 8.792 | 5.951 | 1.992 | 1.848 | 210 | 146 | 189 |
| Total debt | 185.131 | 116.123 | 179.710 | 139.371 | 174.287 | 192.150 | 38.578 | 5.951 | 1.992 | 1.848 | 210 | 146 | 189 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Audit | Audit | 1988 | — | — |
MS | Audit | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1988 |
| Person | Role here | Other companies |
|---|---|---|
| JR Revision | Audit | 0 companies |
| Mikael Søfeldt Lundqvist | Audit | 0 companies |
| Johnny Bech Poulsen | Board of Directors | 0 companies |
| Jette Dahl | Board of Directors | 0 companies |
| Allan Gullaksen | Board of Directors | 0 companies |
| Bente Byth Rønnebæk | Board of Directors | 0 companies |
| Julie Dahl Pedersen | Chairman | 0 companies |
| Jørgen Eilschou Hertling | Board of Directors | 0 companies |
| Flemming Steen Andersen | Board of Directors | 0 companies |
| Jesper Olsen | Board of Directors | 0 companies |
| Erik Hovgaard | Board of Directors | 0 companies |
| Claus Christiansen | Chairman | 0 companies |
| Peter Bigum | Board of Directors | 0 companies |
| Henrik Odgaard Dahl | Board of Directors | 0 companies |
| Jan Sindesen | Chairman | 0 companies |