| Revenue | DKK 0 | — |
| EBITDA | DKK 0 | — |
| Net profit | DKK -135,3M | -12% |
| Total assets | DKK 607,8M | -6% |
| Equity | DKK 202,4M | -40% |
| Employees | 322 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 480.228 | 574.443 | 575.271 | 586.591 | 0 |
| Staff expenses | -226.359 | -233.734 | -247.776 | -236.073 | -0 |
| EBITDA | 4.030 | -46.613 | -104.442 | -113.338 | 0 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.030 | -46.613 | -104.442 | -113.338 | 0 |
| Net financials | -7.567 | -6.385 | -8.650 | -3.880 | -14.166 |
| Profit before tax | -3.537 | -52.998 | -113.092 | -117.218 | -14.166 |
| Tax | 1.662 | 21.950 | 21.117 | 3.077 | -0 |
| Net profit | -5.199 | -74.948 | -134.209 | -120.295 | -135.304 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 617.745 | 630.937 | 534.650 | 648.926 | 607.777 |
| Equity | 47.570 | -27.378 | 366.428 | 337.258 | 202.354 |
| Long-term debt | 193.554 | 175.930 | 17.848 | 17.409 | 0 |
| Short-term debt | 339.734 | 457.012 | 147.755 | 291.607 | 267.167 |
| Total debt | 533.288 | 632.942 | 165.603 | 309.016 | 267.167 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
NS Founder | Founder | 1996 |
Hl Chief Executive Officer | Chief Executive Officer | 2025 |
KO Founder | Founder | 1996 |
IA Founder | Founder | 1996 |
| Former (11) | ||
KJ Management | Management | 1988 – 1999 |
EP Chief Executive Officer | Chief Executive Officer | 2025 – 2025 |
RJ Chief Executive Officer | Chief Executive Officer | 2000 – 2001 |
AL Management | Management | 1998 – 1998 |
OL Chief Executive Officer | Chief Executive Officer | 2001 – 2002 |
KR Chief Executive Officer | Chief Executive Officer | 2003 – 2008 |
JB Chief Executive Officer | Chief Executive Officer | 2008 – 2011 |
NW Chief Executive Officer | Chief Executive Officer | 2014 – 2019 |
KE Audit | Audit | 1988 – 1991 |
EV Management | Management | 2002 – 2003 |
| Audit | 1988 – 1998 | |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2026 | |
| Board of Directors | 2025 | |
| Former (17) | ||
| Board of Directors | 1999 – 2001 | |
| Chairman | 2025 – 2026 | |
| Board of Directors | 2001 – 2005 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2019 – 2024 | |
| Board of Directors | 2025 – 2025 | |
| Chairman | 1996 – 1998 | |
| Chairman | 2014 – 2014 | |
| Chairman | 1998 – 1999 | |
| Chairman | 2014 – 2016 | |
| Chairman | 2019 – 2025 | |
| Board of Directors | 1998 – 1999 | |
| Board of Directors | 2006 – 2007 | |
| Board of Directors | 2004 – 2008 | |
| Board of Directors | 2007 – 2009 | |
| Board of Directors | 2003 – 2006 | |
| Chairman | 2008 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Smed | Founder | 0 companies |
| Keith John Bastow | Management | 0 companies |
| Erik Poulstrup | Chief Executive Officer | 0 companies |
| Røsli Jette Gisselmann | Chief Executive Officer | 0 companies |
| Anders Leonard Nielsen | Management | 0 companies |
| Henrik la Cour | Chief Executive Officer | 0 companies |
| Kaj Ove Smed | Founder | 0 companies |
| Ole Lenarth Nielsen | Chief Executive Officer | 0 companies |
| Inge-Lise Alsing Smed | Founder | 0 companies |
| Karsten Røn Andersen | Chief Executive Officer | 0 companies |
| Johnny Børge Hansen | Chief Executive Officer | 0 companies |
| Nikolaj Wendelboe | Chief Executive Officer | 0 companies |
| Karl Erik Karlsen | Audit | 0 companies |
| Ernst Viggo Frendesen | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Eigil Koop | Board of Directors | 0 companies |
| Markus Honner | Chairman | 0 companies |
| Thibault Guy Depoix Joseph | Board of Directors | 0 companies |
| Marianne Lisbeth Bøttger | Chairman | 0 companies |
| Nicolaj Alex Johansen | Board of Directors | 0 companies |
| John Bo Henriksen | Board of Directors | 0 companies |
| Anders Ewald | Board of Directors | 0 companies |
| Pia Hammershøy Splittorff | Board of Directors | 0 companies |
| Troels Henrik Horneman | Chairman | 0 companies |
| Thomas Eybye Øster | Chairman | 0 companies |
| Michael Vinther | Chairman | 0 companies |
| Anne-Mette Enoksen | Chairman | 0 companies |
| Svend Nicolai Heineke | Chairman | 0 companies |
| Jan Bigom | Board of Directors | 0 companies |
| Susanne Mørch Koch | Board of Directors | 0 companies |
| Piers Darryl st John Marlow | Board of Directors | 0 companies |
| Jens Erik Christiansen | Board of Directors | 0 companies |
| Michael Nørgaard Jensen | Board of Directors | 0 companies |
| Mikael Brandt | Chairman | 0 companies |