| Revenue | DKK 1M | -35% |
| EBITDA | DKK -72K | -119% |
| Net profit | DKK -813K | -925% |
| Total assets | DKK 4,5M | -18% |
| Equity | DKK 1,7M | -33% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 41.589 | 36.306 | 33.684 | 38.351 | 31.161 | 31.920 | 28.085 | 20.862 | 1.397 | 3.031 | 242 | 1.558 | 1.020 |
| Staff expenses | -37.642 | -36.213 | -34.977 | -34.144 | -34.614 | -34.440 | -34.118 | -30.309 | -2.764 | -3.593 | -1.241 | -1.024 | -1.092 |
| EBITDA | 3.948 | 93 | -1.292 | 5.941 | -3.453 | -2.529 | -6.099 | -9.475 | -1.366 | -3.683 | -999 | 376 | -72 |
| Depreciation & amort. | -2.915 | -2.515 | -1.595 | -870 | -2.027 | -2.165 | -1.882 | -1.561 | -0 | -354 | -0 | -0 | -0 |
| EBIT | 1.032 | -2.422 | -2.887 | 5.071 | -5.480 | -4.694 | -7.981 | -11.036 | -1.366 | -4.037 | -999 | 376 | -72 |
| Net financials | -531 | -224 | 17.988 | 13.109 | 7.364 | -1.010 | -2.155 | 271 | -476 | -2.175 | 2.796 | -539 | -1.159 |
| Profit before tax | 501 | -2.602 | 12.209 | 15.293 | 1.884 | -5.704 | -10.135 | -10.796 | -1.843 | -6.212 | 1.797 | -163 | -1.231 |
| Tax | 302 | 300 | 2.406 | -420 | 158 | -231 | 659 | 872 | -213 | -389 | -464 | -262 | -418 |
| Net profit | 200 | -2.902 | 9.803 | 15.712 | 1.726 | -5.473 | -10.795 | -11.669 | -1.629 | -5.823 | 2.261 | 99 | -813 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 77.744 | 68.040 | 81.428 | 111.820 | 127.044 | 116.258 | 108.732 | 72.627 | 32.769 | 26.488 | 30.290 | 5.483 | 4.472 |
| Equity | 13.866 | 10.563 | 20.016 | 36.170 | 37.845 | 32.321 | 21.526 | 9.858 | 11.732 | 5.910 | 8.170 | 2.483 | 1.670 |
| Long-term debt | 3.328 | 1.939 | 98 | 7.362 | 8.006 | 5.317 | 4.783 | 2.173 | 4.294 | 89 | 89 | 1.300 | 1.215 |
| Short-term debt | 60.101 | 55.537 | 61.138 | 68.289 | 79.693 | 77.869 | 81.673 | 59.596 | 15.507 | 20.489 | 22.031 | 1.699 | 1.587 |
| Total debt | 63.429 | 57.476 | 61.236 | 75.651 | 87.699 | 83.187 | 86.456 | 61.770 | 19.802 | 20.578 | 22.120 | 2.999 | 2.801 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
TC Management | Management | 2006 | — | — |
PE Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Tonny Christensen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Carsten Gottschalck | Board of Directors | 0 companies |
| Søren Gaardboe | Board of Directors | 0 companies |
| Tanja Wadewitz | Board of Directors | 0 companies |
| Steen Willeberg Olsen | Board of Directors | 0 companies |
| Johann Georg Weisskopf | Board of Directors | 0 companies |
| Michael Thestrup | Board of Directors | 0 companies |
| Sebastian Alvarez Valdez | Board of Directors | 0 companies |
| Jørgen Leif Cadovius | Chairman | 0 companies |
| Claude Winther Nielsen | Board of Directors | 0 companies |