| Revenue | DKK 762K | +15% |
| EBITDA | DKK -295K | +71% |
| Net profit | DKK -300K | +69% |
| Total assets | DKK 1,8M | -24% |
| Equity | DKK -27K | -110% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19.632 | 10.292 | 14.600 | 11.988 | — | 3.304 | 186 | 1.513 | 956 | 1.189 | 1.407 | 240 | 664 | 762 |
| Staff expenses | -16.377 | -14.291 | -14.281 | -15.182 | -9.906 | -5.612 | -2.597 | -1.445 | -615 | -932 | -1.347 | -1.136 | -1.675 | -1.057 |
| EBITDA | 3.255 | -3.999 | 319 | -3.193 | -7.325 | -2.321 | -2.414 | 68 | 341 | 256 | 60 | -896 | -1.012 | -295 |
| Depreciation & amort. | 1.349 | -714 | -762 | -163 | -75 | -25 | -2 | -2 | -1 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.906 | -4.713 | -443 | -3.356 | -7.400 | -2.346 | -2.416 | 66 | 340 | 256 | 60 | -896 | -1.012 | -295 |
| Net financials | -42 | -82 | -125 | -81 | 35 | 155 | -15 | 68 | -170 | 58 | -20 | 26 | 31 | -5 |
| Profit before tax | 1.863 | -4.795 | -568 | -3.437 | -7.364 | -2.190 | -2.431 | 134 | 170 | 314 | 40 | -870 | -981 | -300 |
| Tax | 471 | 34 | -0 | 34 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1.392 | -4.829 | -568 | -3.471 | -7.364 | -2.190 | -2.431 | 134 | 170 | 314 | 40 | -870 | -981 | -300 |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.099 | 7.593 | 5.890 | 5.449 | 4.759 | 3.519 | 2.547 | 2.045 | 2.613 | 2.936 | 2.880 | 2.676 | 2.317 | 1.765 |
| Equity | 5.719 | 890 | 322 | -3.149 | -13 | 805 | 1.466 | 1.600 | 1.770 | 2.084 | 2.124 | 1.254 | 273 | -27 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.380 | 6.703 | 5.568 | 8.598 | 4.773 | 2.714 | 1.081 | 445 | 818 | 852 | 756 | 1.422 | 2.044 | 1.792 |
| Total debt | 4.380 | 6.703 | 5.568 | 8.598 | 4.773 | 2.714 | 1.081 | 445 | 843 | 852 | 756 | 1.422 | 2.044 | 1.792 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1990 | — | — |
MJ Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
AM Deputy | Deputy | 2018 | — | — |
MG Management | Management | 2015 | — | — |
FF Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MS Deputy | Deputy | 2016 | — | — |
JB Deputy | Deputy | 2016 | — | — |
KV Management | Management | 2010 | — | — |
KK Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
JM Management | Management | 1990 | — | — |
MS Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Mats Johan Victorin | Chief Executive Officer | 0 companies |
| Anna Margareta Hultberg | Deputy | 0 companies |
| Mats Göran Fredriksson | Management | 0 companies |
| Fredrik Fagerlund | Chief Executive Officer | 0 companies |
| Mikael Salim Sahibzada | Deputy | 0 companies |
| Jesper Bonde Petersen | Deputy | 0 companies |
| Karsten Vandrup Westh | Management | 0 companies |
| Krister Karjalainen | Chief Executive Officer | 0 companies |
| Jens Moesgaard Leth | Management | 0 companies |
| Mads Schou Kaysen | Management | 0 companies |
| Åsa Agerman | Board of Directors | 0 companies |
| Hans-Henrik Højberg Heming | Board of Directors | 0 companies |
| Johnnie Helge Bloch Jensen | Board of Directors | 0 companies |
| Jørgen Gransøe | Board of Directors | 0 companies |
| Nicolas Decroix | Board of Directors | 0 companies |
| Hans Stefan Hultberg | Chairman | 0 companies |
| Franz Kampp Berliner | Board of Directors | 0 companies |
| Carsten Rågård Højerup | Board of Directors | 0 companies |
| Lars Jesper Slettenmark | Board of Directors | 0 companies |
| Åsa Agerman | Board of Directors | 0 companies |
| Martin Vilhelm von Haller Baggesen Grønbæk | Chairman | 0 companies |
| Carl Gustav Evert Palmstierna | Board of Directors | 0 companies |
| Henrik Mattias Ringmar | Chairman | 0 companies |
| Steffen Jacob Antoniussen | Chairman | 0 companies |
| Hans Ole Larsen | Board of Directors | 0 companies |
| Gun Elice Nilsson | Board of Directors | 0 companies |
| Jan Eric Peder Matsgård | Board of Directors | 0 companies |
| Jonas Olof Eriksson | Chairman | 0 companies |
| Frida Marie-Louise Westerberg | Chairman | 0 companies |
| Carl Magnus Ingvarsson | Chairman | 0 companies |
| Casper Bue Bjørner | Chairman | 0 companies |
| Thomas Bitsch Kirk | Board of Directors | 0 companies |
| Christian Lindholm Larsen | Board of Directors | 0 companies |
| Mattias Höglund | Board of Directors | 0 companies |
| Gunilla Maria Helena Larsson | Board of Directors | 0 companies |
| Kjeld Laurits Hanefelt Kristensen | Board of Directors | 0 companies |
| Jörgen Claes Stefan Qwist | Chairman | 0 companies |
| Eric Christoffer Matsgård | Chairman | 0 companies |
| Nils Mikael Philipsson | Board of Directors | 0 companies |