| Revenue | DKK 26,9M | +1% |
| EBITDA | DKK 2,6M | -63% |
| Net profit | DKK 2,3M | -56% |
| Total assets | DKK 116,1M | +3% |
| Equity | DKK 21,1M | +12% |
| Employees | 40 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 33.514 | 12.654 | 6.747 | 26.581 | 26.939 |
| Staff expenses | -28.409 | -21.910 | -13.358 | -19.476 | -24.303 |
| EBITDA | 5.105 | -9.256 | -6.611 | 7.105 | 2.636 |
| Depreciation & amort. | -352 | -1.310 | -2 | -0 | -0 |
| EBIT | 4.753 | -10.566 | -6.613 | 7.105 | 2.636 |
| Net financials | 1.033 | 668 | -196 | -308 | 334 |
| Profit before tax | 5.786 | -9.898 | -6.809 | 6.797 | 2.970 |
| Tax | 1.289 | -2.296 | -1.420 | 1.585 | 671 |
| Net profit | 4.497 | -7.602 | -5.389 | 5.212 | 2.299 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 107.287 | 64.343 | 97.250 | 112.221 | 116.064 |
| Equity | 23.883 | 10.521 | 13.748 | 18.844 | 21.143 |
| Long-term debt | 4.344 | 0 | 0 | 10.872 | 7.316 |
| Short-term debt | 78.927 | 53.822 | 83.502 | 82.505 | 87.605 |
| Total debt | 83.271 | 53.822 | 83.502 | 93.377 | 94.921 |
| Name | Role | Member since |
|---|---|---|
| Former (10) | ||
ET | Audit | 1991 – 1993 |
LK Management | Management | 2013 – 2015 |
RT Chief Executive Officer | Chief Executive Officer | 2015 – 2017 |
HV Chief Executive Officer | Chief Executive Officer | 2010 – 2015 |
PM Deputy | Deputy | 2020 – 2020 |
MA Management | Management | 2017 – 2020 |
KD Deputy | Deputy | 2015 – 2016 |
PL Management | Management | 1991 – 1995 |
MK Management | Management | 2020 – 2024 |
SS Management | Management | 1991 – 1993 |
| Name | Role | Member since |
|---|---|---|
| Former (19) | ||
| Board of Directors | 2020 – 2020 | |
| Board of Directors | 2020 – 2024 | |
| Board of Directors | 2017 – 2024 | |
| Board of Directors | 1995 – 2002 | |
| Board of Directors | 2019 – 2020 | |
| Chairman | 2017 – 2017 | |
| Board of Directors | 2024 – 2024 | |
| Board of Directors | 2015 – 2019 | |
| Chairman | 2013 – 2017 | |
| Board of Directors | 2020 – 2022 | |
IK | Board of Directors | 1991 – 1995 |
| Chairman | 1997 – 2013 | |
| Board of Directors | 2024 – 2024 | |
| Board of Directors | 2009 – 2013 | |
| Board of Directors | 2013 – 2020 | |
| Chairman | 2017 – 2024 | |
| Board of Directors | 2017 – 2024 | |
| Board of Directors | 1991 – 1993 | |
| Board of Directors | 1995 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 15–19.99% | 15–19.99% | 2013 | |
| Company | 100% | 100% | 2015 | |
| Company | 100% | 100% | 2017 | |
| Company | 15–19.99% | 15–19.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Lars Kruse Mathiasen | Management | 0 companies |
| Rikki Thorbjørn Sølling | Chief Executive Officer | 0 companies |
| Henrik Vilhelm Fuglsang | Chief Executive Officer | 0 companies |
| Peter Møller | Deputy | 0 companies |
| Morten Aaberg Sørensen | Management | 0 companies |
| Karina Dam Nielsen | Deputy | 0 companies |
| Pernille Lerberg Nielsen | Management | 0 companies |
| Morten Krüger | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Charlotte Frost | Board of Directors | 0 companies |
| Lasse Westh | Board of Directors | 0 companies |
| Bettina Charlotte Aller | Board of Directors | 0 companies |
| Claus Høxbro | Board of Directors | 0 companies |
| Carina Yong | Board of Directors | 0 companies |
| Pål Thore Krosby | Chairman | 0 companies |
| Ida Egede Marboe | Board of Directors | 0 companies |
| Claus Eriksen | Board of Directors | 0 companies |
| Jesper Ulsø | Chairman | 0 companies |
| Berit Algren Bonde | Board of Directors | 0 companies |
| Ib Kunøe | Board of Directors | 0 companies |
| Egon Kruse Mathiasen | Chairman | 0 companies |
| Per Storm | Board of Directors | 0 companies |
| Karin Selbach | Board of Directors | 0 companies |
| Steen Grosen Andersen | Board of Directors | 0 companies |
| Katinka Pernille Aller | Chairman | 0 companies |
| Erik Aller | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |
| Per Richard Fuglsang | Board of Directors | 0 companies |