| Revenue | DKK 49,1M | +52% |
| EBITDA | DKK -30,3M | +18% |
| Net profit | DKK -36M | +5% |
| Total assets | DKK 96,2M | -14% |
| Equity | DKK 20,6M | -64% |
| Employees | 138 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 343.441 | 327.227 | 325.610 | 322.206 | 324.072 | 303.382 | 298.510 | 299.413 | 286.122 | 95.198 | 356.400 | 273.620 | 32.257 | 49.095 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -87.211 | -91.029 | -92.982 | -93.033 | -95.982 | -94.934 | -97.259 | -98.128 | -94.652 | -105.393 | -125.938 | -103.093 | -67.793 | -79.433 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -10.445 | -33.728 | -25.163 | -20.453 | -13.512 | -19.867 | -26.646 | -17.623 | -18.493 | -10.146 | -20.298 | -62.949 | -36.916 | -30.338 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8.355 | -8.441 | -5.035 | -4.843 | -4.747 | -4.906 | -4.595 | -19.778 | -20.073 | -21.077 | -15.224 | -11.944 | -2.644 | -6.799 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -18.800 | -42.169 | -30.198 | -25.296 | -18.259 | -24.773 | -31.241 | -37.401 | -38.566 | -31.223 | -35.522 | -74.893 | -39.560 | -37.137 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.357 | -3.092 | -2.393 | -1.918 | -1.871 | -2.465 | -1.516 | -2.984 | -1.163 | -7.065 | -1.041 | 30.788 | 339 | 193 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | -21.157 | -45.261 | -32.591 | -27.214 | -20.130 | -27.238 | -32.757 | -40.385 | -39.725 | -38.288 | -53.021 | -38.232 | -39.221 | -36.944 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.372 | -1.477 | -680 | -680 | -592 | -461 | -564 | -667 | -0 | -0 | -6.720 | 515 | -1.369 | -963 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | -19.785 | -43.784 | -31.911 | -26.534 | -19.538 | -26.777 | -32.193 | -39.718 | -39.765 | -38.288 | -46.301 | -44.620 | -37.852 | -35.981 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 182.873 | 159.180 | 157.629 | 160.683 | 156.355 | 151.537 | 163.571 | 232.974 | 200.369 | 229.284 | 243.704 | 158.822 | 111.377 | 96.150 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | -20.581 | -34.365 | -2.480 | 11.986 | -7.552 | -329 | -24.911 | 25.371 | -14.354 | 107.358 | 161.057 | 93.837 | 56.547 | 20.565 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.870 | 117.651 | 20.418 | 14.335 | 13.159 | 4.580 | 6.139 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 203.454 | 193.545 | 160.109 | 148.697 | 163.907 | 151.866 | 188.482 | 172.733 | 97.072 | 101.508 | 68.312 | 51.826 | 50.250 | 69.446 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 203.454 | 193.545 | 160.109 | 148.697 | 163.907 | 151.866 | 188.482 | 207.603 | 214.723 | 121.926 | 82.647 | 64.985 | 54.830 | 75.585 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
IS Management | Management | 2003 | — | — |
KT Founder | Founder | 1990 | — | — |
HH Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
BA Founder | Founder | 1990 | — | — |
HP Management | Management | 2001 | — | — |
HT Management | Management | 2008 | — | — |
HW Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
LR Management | Management | 1990 | — | — |
OB Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vulkan Group ApS | Company | 100.0% | 100.0% | 2024 |
EUROMASTER DK HOLDING A/S | Company | 100.0% | 100.0% | 2003 |
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Støvring Harbo | Chief Executive Officer | 0 companies |
| Ian Stuart | Management | 0 companies |
| Kent Torben Nielsen | Founder | 0 companies |
| Henrik Heiberg Fusager | Chief Executive Officer | 0 companies |
| Bent Asbjørn Nielsen | Founder | 0 companies |
| Hans Peder Refstrup Pedersen | Management | 0 companies |
| Henrik Trap Bitzer | Management | 0 companies |
| Henrik Wardinghus Nielsen | Chief Executive Officer | 0 companies |
| Lars Raahauge | Management | 0 companies |
| Ove Bjørn Eichler | Chief Executive Officer | 0 companies |
| Vincent Claude René Palmier | Board of Directors | 0 companies |
| Stéphane Roy | Chairman | 0 companies |
| Stephane Mamelle | Board of Directors | 0 companies |
| Klaus Skovsen | Chairman | 0 companies |
| Thierry Gilles Yves Alfred Louis Robert Miremont | Chairman | 0 companies |
| Vincent Denis Marie Jose Rousset-Rouviere | Chairman | 0 companies |
| Arnaud Francois Jacques Marie Chatin | Board of Directors | 0 companies |
| Hans-Jörgen Heinrich Walter | Board of Directors | 0 companies |
| Hendrikus Antonius Pleizier | Board of Directors | 0 companies |
| Michael Wardinghus Nielsen | Board of Directors | 0 companies |
| Bernard Gerardin | Board of Directors | 0 companies |
| Alexey Bobrov | Board of Directors | 0 companies |
| Thierry Michel Coudurier | Board of Directors | 0 companies |
| Ian Stuart | Chairman | 0 companies |
| Marcel André Louis Guinchard | Chairman | 0 companies |
| Karl de Quick | Chairman | 0 companies |
| Philippe Berther | Board of Directors | 0 companies |
| Jerome Baudouin | Board of Directors | 0 companies |
| Ivan Høgfeldt Pedersen | Board of Directors | 0 companies |
| Stéphane Henri Mamelle | Chairman | 0 companies |
| Yvan Richard Guerassimoff | Chairman | 0 companies |
| Karl Joakim Petersson | Chairman | 0 companies |