| Revenue | DKK -1,6M | -122% |
| EBITDA | DKK -2,4M | -136% |
| Net profit | DKK -2,9M | -149% |
| Total assets | DKK 13,4M | -42% |
| Equity | DKK 13,1M | -41% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.222 | 23.939 | 18.684 | 29.625 | 2.084 | 4.451 | 6.855 | 2.895 | -312 | 2.551 | 4.547 | 7.220 | -1.621 |
| Staff expenses | -9.972 | -14.149 | -12.011 | -9.639 | -5.249 | -6.670 | -5.720 | -317 | -174 | -76 | -427 | -609 | -730 |
| EBITDA | 4.250 | 9.789 | 6.674 | 19.985 | -3.165 | -2.220 | 1.135 | 2.578 | -486 | 2.475 | 4.120 | 6.611 | -2.351 |
| Depreciation & amort. | -1.704 | -879 | -1.156 | -1.622 | -1.170 | -1.239 | -1.560 | -1.448 | -1.260 | -1.265 | -1.212 | -685 | -642 |
| EBIT | 2.546 | 8.910 | 5.517 | 18.363 | -4.335 | -3.459 | -425 | 1.130 | -1.747 | 1.210 | 2.908 | 5.926 | -2.993 |
| Net financials | -1.334 | -338 | 1.208 | 1.318 | 123 | -934 | 2 | 14 | -123 | -95 | -65 | 43 | 56 |
| Profit before tax | 1.212 | 8.573 | 6.725 | 19.681 | -4.213 | -4.393 | -423 | 1.144 | -1.870 | 1.115 | 2.844 | 5.969 | -2.937 |
| Tax | -0 | -0 | -0 | -5.208 | -1.166 | 6.374 | -0 | -0 | -134 | -0 | -0 | -0 | -0 |
| Net profit | 1.212 | 8.573 | 6.725 | 24.889 | -3.047 | -10.767 | -423 | 1.144 | -1.736 | 1.115 | 2.844 | 5.969 | -2.937 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.940 | 23.005 | 26.546 | 33.612 | 28.582 | 19.751 | 18.054 | 18.871 | 17.374 | 18.176 | 19.985 | 22.947 | 13.384 |
| Equity | 7.829 | 16.402 | 23.127 | 29.550 | 26.503 | 15.736 | 15.313 | 16.458 | 14.721 | 15.836 | 18.680 | 22.049 | 13.113 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1.160 | 942 | 725 | 646 | 290 | 72 | 0 | 0 |
| Short-term debt | 18.111 | 6.604 | 3.419 | 4.062 | 2.079 | 2.855 | 1.798 | 1.688 | 2.007 | 2.050 | 1.232 | 898 | 271 |
| Total debt | 18.111 | 6.604 | 3.419 | 4.062 | 2.079 | 4.015 | 2.741 | 2.413 | 2.652 | 2.340 | 1.305 | 898 | 271 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Audit | Audit | 1992 | — | — |
ET | Audit | 1992 | — | — |
| Audit | 1992 | — | — | |
MS Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
AO Management | Management | 1997 | — | — |
GA Management | Management | 1992 | — | — |
PA Management | Management | 2015 | — | — |
AW Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
KL Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
PE Management | Management | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2006 | — | — | |
| Deputy Chairman | 2004 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 1992 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 1992 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1992 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Holdingselskabet af 15. juli 2015 ApS | Company | 100.0% | 100.0% | 2015 |
| Individual | 20.0% | 20.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2014 | |
| Individual | 20.0% | 20.0% | 2014 | |
| Individual | 33.3% | 33.3% | 2014 | |
LIHMES ApS | Company | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Madsen | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Michael Stuart Bennett | Chief Executive Officer | 0 companies |
| Michael Bo Pålsson | Chief Executive Officer | 0 companies |
| Allan Otto Fog Lihme | Management | 0 companies |
| Gunnar Aass | Management | 0 companies |
| Povl André Bang Bendz | Management | 0 companies |
| Anders Weber | Chief Executive Officer | 0 companies |
| Karsten Lindved | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Bente Mayer | Board of Directors | 0 companies |
| Leif Bertil Albert Bergstedt | Board of Directors | 0 companies |
| Steen Breining Lohse | Deputy Chairman | 0 companies |
| Christopher John Stanley | Chairman | 0 companies |
| Aris Constantinides | Board of Directors | 0 companies |
| Yvonne Maria Theodora Engelen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Kent Villibald Hansen | Chairman | 0 companies |
| Kjeld Porsdal Poulsen | Board of Directors | 0 companies |
| Pieter Hubert Godfried Derck Wolters | Board of Directors | 0 companies |
| Frede Mørck | Board of Directors | 0 companies |
| Peter-Ulrik Plesner | Board of Directors | 0 companies |
| Werner Robert Genieser Jr. | Board of Directors | 0 companies |
| Anders Rubinstein | Chairman | 0 companies |
| Linda Sjøstrøm | Chairman | 0 companies |
| Jens Jørgen Gents | Board of Directors | 0 companies |
| Werner Kofoed Nielsen | Board of Directors | 0 companies |
| Tan Siew Teck | Board of Directors | 0 companies |
| Tage Affertsholt-Allen | Board of Directors | 0 companies |
| Aris Konstantinidis | Board of Directors | 0 companies |
| Leif Erik Hansen | Board of Directors | 0 companies |
| James Ching Tung Wong | Board of Directors | 0 companies |
| Marcel Luben | Board of Directors | 0 companies |
| Kim Madsen | Board of Directors | 0 companies |
| Kirsten Pålsson | Chairman | 0 companies |
| Per Gunnar Fernström | Chairman | 0 companies |