| Revenue | DKK 14,6M | +32% |
| EBITDA | DKK -1,6M | +64% |
| Net profit | DKK -2,4M | +58% |
| Total assets | DKK 20M | +4% |
| Equity | DKK 3,9M | +751% |
| Employees | 21 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.123 | 11.613 | 14.497 | 10.994 | 14.553 |
| Staff expenses | -4.924 | -12.857 | -15.388 | -15.498 | -16.192 |
| EBITDA | 161 | -1.244 | -890 | -4.504 | -1.639 |
| Depreciation & amort. | -172 | -1.316 | -1.557 | -616 | -464 |
| EBIT | -11 | -2.560 | -2.447 | -5.120 | -2.103 |
| Net financials | -65 | -76 | -174 | -531 | -253 |
| Profit before tax | -76 | -2.636 | -2.621 | -5.651 | -2.356 |
| Tax | 130 | 520 | 1.530 | -0 | -0 |
| Net profit | -206 | -3.156 | -4.151 | -5.651 | -2.356 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 14.490 | 29.909 | 20.827 | 19.279 | 19.992 |
| Equity | 3.519 | 364 | -1.388 | 461 | 3.928 |
| Long-term debt | 0 | 864 | 691 | 690 | 746 |
| Short-term debt | 10.971 | 28.682 | 21.524 | 18.127 | 15.318 |
| Total debt | 10.971 | 29.546 | 22.215 | 18.817 | 16.064 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
TP | Founder | 1990 |
IA Management | Management | 2025 |
| Former (10) | ||
ML Chief Executive Officer | Chief Executive Officer | 2018 – 2025 |
AM Chief Executive Officer | Chief Executive Officer | 2003 – 2012 |
PH | Audit | 1990 – 1994 |
BO Chief Executive Officer | Chief Executive Officer | 2016 – 2018 |
TH Chief Executive Officer | Chief Executive Officer | 1996 – 2003 |
PM Chief Executive Officer | Chief Executive Officer | 2012 – 2015 |
SH Management | Management | 1990 – 1996 |
HS Audit | Audit | 1995 – 2011 |
CR Chief Executive Officer | Chief Executive Officer | 2015 – 2016 |
| Audit | 1990 – 1995 | |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Former (15) | ||
| Board of Directors | 2004 – 2021 | |
| Board of Directors | 1990 – 1993 | |
| Board of Directors | 2010 – 2013 | |
| Board of Directors | 1990 – 1993 | |
| Board of Directors | 1997 – 2005 | |
| Board of Directors | 1990 – 1990 | |
| Board of Directors | 2021 – 2025 | |
| Board of Directors | 1996 – 2010 | |
| Chairman | 2003 – 2003 | |
| Board of Directors | 2004 – 2019 | |
| Board of Directors | 1990 – 1996 | |
| Board of Directors | 2013 – 2020 | |
| Board of Directors | 2019 – 2025 | |
| Board of Directors | 2019 – 2021 | |
| Board of Directors | 1990 – 1997 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Lønborg Thomsen | Chief Executive Officer | 0 companies |
| Arne Molberg | Chief Executive Officer | 0 companies |
| Tom Peter Hedegaard Steenberg | Founder | 0 companies |
| Peter Henrik Mathiasen | Audit | 0 companies |
| Bjarne Oldager | Chief Executive Officer | 0 companies |
| Torben Henry Swensson | Chief Executive Officer | 0 companies |
| Pål Morten Tung | Chief Executive Officer | 0 companies |
| Søren Hørsted | Management | 0 companies |
| Henrik Søeborg | Audit | 0 companies |
| Carsten Rønde | Chief Executive Officer | 0 companies |
| Ingela Annica Linnéa Lind Nordberg | Management | 0 companies |
| Mogens Erling Berchtold Rasmussen | Audit | 0 companies |
| Mikael Kjell Christer Gustavsson | Board of Directors | 0 companies |
| Flemming Kragh Hansen | Board of Directors | 0 companies |
| Magnus Olsson | Board of Directors | 0 companies |
| Alice Sørensen | Board of Directors | 0 companies |
| Jan Ola Fredrik Bäckstrand Andersson | Chairman | 0 companies |
| Sune William Lantz | Board of Directors | 0 companies |
| Gunnar Kloster | Board of Directors | 0 companies |
| Ulrika Elisabeth Bergmo Sköld | Board of Directors | 0 companies |
| Jan-Ola Wirehn | Board of Directors | 0 companies |
| Erik Johan Lennart Persson | Chairman | 0 companies |
| Carl Inge Ulf Rostedt | Board of Directors | 0 companies |
| Per Erik Andreas Helmersson | Board of Directors | 0 companies |
| Ertan Pasovski | Board of Directors | 0 companies |
| Karl Oskar Høglund | Board of Directors | 0 companies |
| Göran Samuel Wingren | Board of Directors | 0 companies |
| Ulf Andreas Elgaard | Board of Directors | 0 companies |
| Kristian Mickael Rajkovic | Board of Directors | 0 companies |
| Troels Peter Troelsen | Board of Directors | 0 companies |