| Revenue | DKK 49,5M | -707% |
| EBITDA | DKK -23,9M | +63% |
| Net profit | DKK -19,3M | +62% |
| Total assets | DKK 207,8M | +95% |
| Equity | DKK 74,5M | +75% |
| Employees | 86 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 22.285 | 9.233 | 34.548 | -8.145 | 49.459 |
| Staff expenses | -19.349 | -20.791 | -31.851 | -56.950 | -73.360 |
| EBITDA | 2.936 | -11.559 | 2.697 | -65.095 | -23.902 |
| Depreciation & amort. | -262 | -266 | -260 | -427 | -1.288 |
| EBIT | 2.674 | -11.824 | 2.438 | -65.523 | -25.190 |
| Net financials | 259 | -356 | -77 | -177 | 402 |
| Profit before tax | 2.501 | -12.181 | 2.360 | -65.700 | -24.788 |
| Tax | 552 | -2.643 | 502 | -14.459 | -5.520 |
| Net profit | 1.950 | -9.538 | 1.859 | -51.241 | -19.268 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 71.473 | 49.404 | 171.796 | 106.392 | 207.791 |
| Equity | 41.429 | 31.891 | 93.749 | 42.509 | 74.491 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 23.350 | 13.299 | 75.562 | 56.941 | 122.960 |
| Total debt | 23.350 | 13.299 | 75.562 | 56.941 | 122.960 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CN Chief Executive Officer | Chief Executive Officer | 2025 |
| Former (4) | ||
NP Chief Executive Officer | Chief Executive Officer | 2021 – 2025 |
MV Audit | Audit | 1990 – 1996 |
RV Chief Executive Officer | Chief Executive Officer | 2019 – 2021 |
| Audit | 1996 – 2011 | |
| Name | Role | Member since |
|---|---|---|
| Current (6) | ||
| Board of Directors | 2015 | |
| Board of Directors | 2015 | |
| Chairman | 2022 | |
| Board of Directors | 2015 | |
| Board of Directors | 2022 | |
| Board of Directors | 2015 | |
| Former (3) | ||
| Board of Directors | 2008 – 2015 | |
| Chairman | 2002 – 2015 | |
| Board of Directors | 2002 – 2008 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 100% | 100% | 2015 | |
| Individual | 100% | 100% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Pedersen | Chief Executive Officer | 0 companies |
| Michael Viskum | Audit | 0 companies |
| Carsten Nielsen | Chief Executive Officer | 0 companies |
| Ricco Veile | Chief Executive Officer | 0 companies |
| DELOITTE & TOUCHE STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Gert Rosenqvist | Board of Directors | 0 companies |
| Karsten Luther Hjorth | Board of Directors | 0 companies |
| Alex Brøndbjerg Lundsby | Board of Directors | 0 companies |
| Jørgen Yde Jensen | Chairman | 0 companies |
| Elsebeth Andreasen | Chairman | 0 companies |
| Else Simone Andreassen | Board of Directors | 0 companies |
| Jens Bak Ibsen | Board of Directors | 0 companies |
| Lasse Buhl Jørgensen | Board of Directors | 0 companies |
| Johan Erik Stenger | Board of Directors | 0 companies |