| Revenue | DKK 2,7M | -393% |
| EBITDA | DKK -4M | +52% |
| Net profit | DKK -1,7M | +65% |
| Total assets | DKK 102,7M | -5% |
| Equity | DKK 87,5M | -2% |
| Employees | 14 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 32.959 | 41.284 | — | 25.626 | 25.988 | 13.346 | 8.430 | 17.703 | 5.940 | 3.869 | -913 | 2.679 |
| Staff expenses | -27.842 | -26.737 | -13.016 | -9.020 | -8.660 | -8.498 | -8.145 | -8.258 | -7.526 | -7.546 | -7.331 | -6.630 |
| EBITDA | 5.117 | 14.297 | 4.014 | 16.579 | 17.023 | 4.848 | 168 | 9.406 | -1.586 | -3.677 | -8.244 | -3.951 |
| Depreciation & amort. | -4.863 | -6.661 | -4.014 | -3.153 | -2.932 | -2.843 | -2.499 | -1.376 | -326 | -481 | -271 | -254 |
| EBIT | 254 | 7.636 | 0 | 13.426 | 14.091 | 2.005 | -2.331 | 8.030 | -1.912 | -4.158 | -8.515 | -4.205 |
| Net financials | 5.536 | 7.628 | 3.298 | 4.527 | -2.242 | -921 | 3.840 | -22.196 | 814 | 339 | 2.241 | 2.040 |
| Profit before tax | 5.790 | 15.264 | 13.351 | 17.953 | 11.849 | 1.084 | 1.509 | -14.166 | -1.098 | -3.819 | -6.274 | -2.165 |
| Tax | -0 | -7.804 | -1.045 | -823 | -717 | -1.627 | -3.324 | -5.928 | -566 | -841 | -1.378 | -471 |
| Net profit | 5.790 | 23.068 | 14.396 | 18.776 | 12.566 | 2.711 | 4.833 | -8.238 | -532 | -2.978 | -4.896 | -1.694 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 107.791 | 129.668 | 110.452 | 121.333 | 126.737 | 126.642 | 136.591 | 113.058 | 112.849 | 112.945 | 107.786 | 102.678 |
| Equity | 27.463 | 56.650 | 72.896 | 90.069 | 99.131 | 101.492 | 106.714 | 97.573 | 97.041 | 94.064 | 89.168 | 87.474 |
| Long-term debt | 18.546 | 17.139 | 15.441 | 13.393 | 10.921 | 7.939 | 4.442 | 848 | 0 | 0 | 0 | 0 |
| Short-term debt | 61.782 | 55.879 | 22.115 | 17.871 | 16.685 | 17.211 | 25.435 | 14.637 | 15.808 | 18.881 | 18.618 | 15.204 |
| Total debt | 80.328 | 73.018 | 37.556 | 31.264 | 27.606 | 25.150 | 29.877 | 15.485 | 15.808 | 18.881 | 18.618 | 15.204 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2015 | — | — |
KN Management | Management | 2012 | — | — |
MO Management | Management | 2010 | — | — |
PN Management | Management | 1975 | — | — |
GA Management | Management | 1975 | — | — |
| Deputy | 2009 | — | — | |
SJ Management | Management | 2008 | — | — |
KS Deputy | Deputy | 2009 | — | — |
MR Management | Management | 2003 | — | — |
KH Management | Management | 1975 | — | — |
DN Management | Management | 2009 | — | — |
PI | Audit | 1975 | — | — |
BJ Deputy | Deputy | 1975 | — | — |
CL Management | Management | 2015 | — | — |
LH Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
EL Management | Management | 1997 | — | — |
KA Management | Management | 1975 | — | — |
DW Management | Management | 2013 | — | — |
CM Management | Management | 2013 | — | — |
JB | Audit | 1975 | — | — |
LO Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
HJ Deputy | Deputy | 1975 | — | — |
HC | Deputy | 1999 | — | — |
AV Deputy | Deputy | 2003 | — | — |
SC Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
GB Management | Management | 2017 | — | — |
YI Deputy | Deputy | 1975 | — | — |
TE Deputy | Deputy | 1975 | — | — |
NM Deputy | Deputy | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Deputy Chairman | 1975 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1975 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1975 | — | — | |
| Chairman | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 1975 | — | — | |
| Chairman | 1975 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1975 | — | — | |
| Chairman | 1975 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 1975 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 1975 | — | — | |
| Deputy Chairman | 1975 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 1975 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 1975 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 1975 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 33.3% | 33.3% | 2007 | |
| Individual | 50.0% | 50.0% | 2007 | |
| Individual | 50.0% | 50.0% | 2018 | |
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Svejdahl Hyldgaard | Management | 0 companies |
| Kasper Nybjerg Enevoldsen | Management | 0 companies |
| Martin Oehlenschlæger | Management | 0 companies |
| Poul Nørby Hansen | Management | 0 companies |
| Gerhard Albrechtsen | Management | 0 companies |
| Andreas Franciscus Nicolaas Dopheide | Deputy | 0 companies |
| STeven John Croft | Management | 0 companies |
| Kirk Sheridan Feiler | Deputy | 0 companies |
| Mats Roger Elofsson | Management | 0 companies |
| Kjeld Hosbond Kristensen | Management | 0 companies |
| David Newmarch | Management | 0 companies |
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Betty Jensen | Deputy | 0 companies |
| Christian Lehner | Management | 0 companies |
| Lars Henriksen | Chief Executive Officer | 0 companies |
| Erik Lund | Management | 0 companies |
| Knud Aarris Nielsen | Management | 0 companies |
| David Wyn Rees | Management | 0 companies |
| Claudia Maria Griffin | Management | 0 companies |
| Jens-Otto Bork Pedersen | Audit | 0 companies |
| Lars Obbekjær Christensen | Chief Executive Officer | 0 companies |
| Hanne Jungquist Hansen | Deputy | 0 companies |
| Hans Christian Bisgaard-Clausen | Deputy | 0 companies |
| Alex Vestergaard Dam | Deputy | 0 companies |
| Steven Castelein | Chief Executive Officer | 0 companies |
| Gethin Beynon | Management | 0 companies |
| Yvonne Ingemann Hentzen | Deputy | 0 companies |
| Torben Eigil Rasmussen | Deputy | 0 companies |
| Nico Marten de Vries | Deputy | 0 companies |
| Christopher Matti Jouppi | Chairman | 0 companies |
| Patrick Robin ten Broek | Board of Directors | 0 companies |
| Bent Thorkild Nielsen | Board of Directors | 0 companies |
| Leonard Dirk Herman Pronk | Board of Directors | 0 companies |
| Jørgen Clausen | Deputy Chairman | 0 companies |
| Anthony Bruno Sblandano | Board of Directors | 0 companies |
| Leif Hausch Petersen | Board of Directors | 0 companies |
| Michael John Galley | Chairman | 0 companies |
| Christian Lerner | Board of Directors | 0 companies |
| Egon Stounbjerg | Board of Directors | 0 companies |
| Cornelis van den Ent | Chairman | 0 companies |
| Mogens Malberg-Pedersen | Board of Directors | 0 companies |
| Aart Cooiman | Board of Directors | 0 companies |
| Robert Hendrik van Doorn | Chairman | 0 companies |
| Hilda Løth Christiansen | Board of Directors | 0 companies |
| Erik Nielsen | Chairman | 0 companies |
| Dawn Jeanette McFarland | Board of Directors | 0 companies |
| Preben Ladegaard Gjerka | Board of Directors | 0 companies |
| Reidar Axel Klausen | Chairman | 0 companies |
| James Dewar Pryde | Board of Directors | 0 companies |
| Peter Edgar Denis | Chairman | 0 companies |
| Gerhard Stephan Konrad Dischner | Board of Directors | 0 companies |
| Gerardus Wilhelmus Joseph Legdeur | Board of Directors | 0 companies |
| Gerhard Dischner | Chairman | 0 companies |
| Clayton Joseph Tychkowsky | Chairman | 0 companies |
| Darren Michael Byrka | Chairman | 0 companies |
| Jonna Anette Rasmussen | Board of Directors | 0 companies |
| Kaj Aage Gottlieb | Deputy Chairman | 0 companies |
| James Philip Hoare | Chairman | 0 companies |
| Hans Werner Fugmann | Board of Directors | 0 companies |
| Laurent Noél Bernard Rosset | Chairman | 0 companies |
| Mette Marie Udengaard Juliussen | Board of Directors | 0 companies |
| Jan Stallinga | Board of Directors | 0 companies |
| Barend Pieter Hess | Board of Directors | 0 companies |
| Ole Bramsnæs | Board of Directors | 0 companies |
| Orlando Romero Baker | Board of Directors | 0 companies |
| Conny Johanne Kolding | Board of Directors | 0 companies |
| Hendrik Johannes Flores van der Vlies | Chairman | 0 companies |
| Herre Rost van Tonningen | Board of Directors | 0 companies |
| Cornelis Smit | Chairman | 0 companies |
| Jørgen Olesen | Board of Directors | 0 companies |
| Alexander Eduard Nientker | Chairman | 0 companies |
| Jacobus Johannes Stapel | Board of Directors | 0 companies |
| Jacobus van Aller | Board of Directors | 0 companies |
| Lars Johansen | Board of Directors | 0 companies |
| James Philip Hoare | Chairman | 0 companies |
| Gunnar Lorents Sørensen | Chairman | 0 companies |
| Børge Jensen Christensen | Board of Directors | 0 companies |
| Richard Montford Boulter | Board of Directors | 0 companies |