| Revenue | DKK 115,3M | -10% |
| EBITDA | DKK -18,4M | +16% |
| Net profit | DKK -15,9M | +17% |
| Total assets | DKK 38,3M | +8% |
| Equity | DKK 3,1M | -65% |
| Employees | 76 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 217.662 | 184.001 | 137.722 | 128.303 | 115.290 |
| Staff expenses | -38.414 | -39.222 | -31.438 | -26.995 | -26.182 |
| EBITDA | -6.621 | -19.103 | -24.577 | -21.897 | -18.428 |
| Depreciation & amort. | -1.789 | -1.362 | -1.352 | -1.094 | -827 |
| EBIT | -8.410 | -20.465 | -25.929 | -22.991 | -19.255 |
| Net financials | -70 | -97 | -413 | -1.498 | -1.154 |
| Profit before tax | -8.480 | -20.562 | -26.342 | -24.489 | -20.409 |
| Tax | -1.843 | -4.524 | -5.802 | -5.411 | -4.529 |
| Net profit | -6.637 | -16.038 | -20.540 | -19.078 | -15.880 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 58.992 | 51.416 | 45.073 | 35.324 | 38.258 |
| Equity | 19.639 | 18.601 | 8.061 | 8.984 | 3.104 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 15.308 | 32.815 | 37.012 | 26.340 | 35.154 |
| Total debt | 39.353 | 32.815 | 37.012 | 26.340 | 35.154 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
BS Chief Executive Officer | Chief Executive Officer | 2023 |
| Former (10) | ||
FV | Audit | 2004 – 2010 |
HM Chief Executive Officer | Chief Executive Officer | 2020 – 2023 |
CR Chief Executive Officer | Chief Executive Officer | 2003 – 2015 |
ET | Audit | 1991 – 1991 |
JS Management | Management | 1994 – 2003 |
| Audit | 1991 – 1994 | |
RR Chief Executive Officer | Chief Executive Officer | 2015 – 2015 |
JE | Audit | 2010 – 2017 |
FL Audit | Audit | 2010 – 2024 |
PE Management | Management | 1991 – 1991 |
| Name | Role | Member since |
|---|---|---|
| Current (6) | ||
| Board of Directors | 1991 | |
| Board of Directors | 2020 | |
| Chairman | 2025 | |
| Board of Directors | 1999 | |
| Board of Directors | 1991 | |
| Board of Directors | 2016 | |
| Former (5) | ||
| Board of Directors | 1991 – 1991 | |
| Board of Directors | 1999 – 1999 | |
| Chairman | 1991 – 2025 | |
| Board of Directors | 1991 – 2014 | |
| Chairman | 1991 – 1991 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Frans Vestergren Thomsen | Audit | 0 companies |
| Henrik Mathiesen | Chief Executive Officer | 0 companies |
| Carsten Rojh | Chief Executive Officer | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| John Severin Kure | Management | 0 companies |
| Brian Seemann Broe | Chief Executive Officer | 0 companies |
| Jens Jørgen Høgsberg Kristensen | Audit | 0 companies |
| René Rottgarn | Chief Executive Officer | 0 companies |
| Jørgen Egstrand Andersen | Audit | 0 companies |
| Frank Lau | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Niels Laursen | Board of Directors | 0 companies |
| Kurt Eduard Daell | Chairman | 0 companies |
| Arne Gerlyng-Hansen | Board of Directors | 0 companies |
| Gert Sand | Board of Directors | 0 companies |
| Erling Daell | Chairman | 0 companies |
| Niels Bent Bastholm | Board of Directors | 0 companies |
| Ib Schmidt Hansen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Mogens Weel Krammer | Board of Directors | 0 companies |
| Njal Harald Praetorius Daell | Board of Directors | 0 companies |