| Revenue | DKK -17,5M | +942% |
| EBITDA | DKK -21,7M | -1050% |
| Net profit | DKK -29M | -401% |
| Total assets | DKK 76,6M | -35% |
| Equity | DKK 15,7M | -74% |
| Employees | 6 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 319.886 | 361.632 | 366.069 | -1.683 | -17.537 |
| Staff expenses | -24.000 | -1.877 | -844 | -174 | -4.168 |
| EBITDA | -9.951 | 4.994 | 6.652 | -1.888 | -21.705 |
| Depreciation & amort. | -409 | -142 | -74 | -40 | -8 |
| EBIT | -10.360 | 4.852 | 6.578 | -1.928 | -21.713 |
| Net financials | -27.652 | -9.191 | -23.507 | 10.878 | -12.347 |
| Profit before tax | -38.012 | -4.339 | -16.929 | 8.950 | -34.060 |
| Tax | -2.306 | 1.037 | 1.178 | -663 | -5.091 |
| Net profit | -35.706 | -5.376 | -18.107 | 9.613 | -28.969 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 164.449 | 174.153 | 106.884 | 117.351 | 76.561 |
| Equity | 90.398 | 113.548 | 67.791 | 60.291 | 15.686 |
| Long-term debt | 2.176 | 0 | 0 | 0 | 0 |
| Short-term debt | 71.875 | 60.605 | 39.093 | 56.981 | 60.875 |
| Total debt | 74.051 | 60.605 | 39.093 | 56.981 | 60.875 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
PE Founder | Founder | 1989 |
RG Management | Management | 2024 |
| Former (14) | ||
FL Chief Executive Officer | Chief Executive Officer | 2000 – 2004 |
| Audit | 1997 – 2001 | |
AV Audit | Audit | 1989 – 1990 |
EH Management | Management | 1989 – 1993 |
GF Chief Executive Officer | Chief Executive Officer | 2021 – 2022 |
BM Management | Management | 1989 – 1998 |
PH Management | Management | 2004 – 2015 |
EL Chief Executive Officer | Chief Executive Officer | 2016 – 2017 |
HB Chief Executive Officer | Chief Executive Officer | 2017 – 2020 |
HI Chief Executive Officer | Chief Executive Officer | 1999 – 2000 |
TS Management | Management | 1998 – 1999 |
HS Management | Management | 2022 – 2024 |
PH Chief Executive Officer | Chief Executive Officer | 2015 – 2016 |
NV Chief Executive Officer | Chief Executive Officer | 2020 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2025 | |
| Chairman | 2021 | |
| Board of Directors | 2024 | |
| Board of Directors | 2025 | |
| Board of Directors | 2026 | |
| Former (11) | ||
| Board of Directors | 2021 – 2024 | |
| Board of Directors | 1998 – 2000 | |
| Board of Directors | 2007 – 2014 | |
| Chairman | 2020 – 2021 | |
| Board of Directors | 1997 – 1998 | |
| Board of Directors | 2014 – 2021 | |
| Board of Directors | 1989 – 1998 | |
| Board of Directors | 2021 – 2022 | |
| Chairman | 2000 – 2014 | |
| Board of Directors | 2024 – 2025 | |
| Board of Directors | 2021 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Lund | Chief Executive Officer | 0 companies |
| VILH. JENSEN - EGILL CHRISTENSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Allan Vinther | Audit | 0 companies |
| Evald Henning Laursen | Management | 0 companies |
| Gustav Freij | Chief Executive Officer | 0 companies |
| Birthe Marianne Christiansen | Management | 0 companies |
| Per Hansen Temmesen | Management | 0 companies |
| Erik Ladegaard | Chief Executive Officer | 0 companies |
| Henrik Bang | Chief Executive Officer | 0 companies |
| Preben Elmsted | Founder | 0 companies |
| Henning Iver Hansen | Chief Executive Officer | 0 companies |
| Thomas Søndergaard | Management | 0 companies |
| Ralph Gonsalves | Management | 0 companies |
| Henrik Schanche | Management | 0 companies |
| Peter Heller Bøckel | Chief Executive Officer | 0 companies |
| Niels Vrist Bertelsen | Chief Executive Officer | 0 companies |
| René Blach Villadsen | Board of Directors | 0 companies |
| Hans Nielsen | Board of Directors | 0 companies |
| Kim Sørensen | Board of Directors | 0 companies |
| Erik Christensen | Board of Directors | 0 companies |
| Thomas Jöhncke | Chairman | 0 companies |
| Lars Beck | Chairman | 0 companies |
| Lars Huttunen van het Erve | Board of Directors | 0 companies |
| Nicolai Theodor Christiansen | Board of Directors | 0 companies |
| Jan Stærmose-Enke | Board of Directors | 0 companies |
| Frank Skjærbæk Pedersen | Board of Directors | 0 companies |
| Ernst Enewald Berthold Clausen | Board of Directors | 0 companies |
| Thomas Rode Madsen | Board of Directors | 0 companies |
| Kenneth Vestergaard | Board of Directors | 0 companies |
| Anders Buchwald Hansen | Chairman | 0 companies |
| Nikolaj Bonde Hansen | Board of Directors | 0 companies |
| Nicolai Rasmussen | Board of Directors | 0 companies |