| Revenue | DKK 612K | -100% |
| EBITDA | DKK -47K | +99% |
| Net profit | DKK -78K | +100% |
| Total assets | DKK 888,5M | +12% |
| Equity | DKK -77,3M | +75% |
| Employees | 313 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -876 | -415 | 9.525 | 14.664 | 18.817 | 40.551 | 44.520 | 48.972 | 30.110 | 69.662 | 25.070 | 98.544 | 900.005 | 612 |
| Staff expenses | -0 | -0 | -12.390 | -18.085 | -26.580 | -38.299 | -54.205 | -73.308 | -83.451 | -102.533 | -115.824 | -147.418 | -175.096 | -214 |
| EBITDA | -876 | -5.478 | -2.865 | -10.294 | -7.763 | 2.252 | -9.685 | -24.336 | -53.341 | -32.872 | -110.704 | -48.874 | -3.897 | -47 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4.476 | -2.517 | -4.181 | -3.579 | -3.493 | -4 |
| EBIT | -876 | -5.478 | -2.865 | -10.294 | -7.763 | 2.252 | -9.685 | -24.336 | -57.817 | -35.389 | -114.885 | -52.453 | -7.390 | -51 |
| Net financials | 213 | 6 | -3 | -64 | -49 | -21 | 0 | -99 | -712 | -1.536 | -1.943 | -8.582 | -28.954 | -27 |
| Profit before tax | -663 | -5.472 | -2.868 | -10.358 | -7.812 | 2.231 | -9.685 | -24.436 | -58.530 | -36.924 | -116.828 | -61.035 | -36.344 | -78 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4.997 | -3.173 | -7.600 | -0 |
| Net profit | -663 | -5.472 | -2.868 | -10.358 | -7.812 | 2.231 | -9.685 | -24.436 | -58.530 | -36.924 | -111.831 | -57.862 | -28.744 | -78 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 38.096 | 31.802 | 59.740 | 69.680 | 103.470 | 45.153 | 129.491 | 153.354 | 287.560 | 485.088 | 500.407 | 648.416 | 791.231 | 888.494 |
| Equity | 34.207 | 28.735 | 26.864 | 20.377 | 12.565 | 14.796 | 15.111 | -9.035 | -67.565 | -105.710 | -217.541 | -275.403 | -304.147 | -77.276 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 568.930 | 465.818 | 2.976 | 981 |
| Short-term debt | 65 | 65 | 32.876 | 49.303 | 90.905 | 30.357 | 114.380 | 162.389 | 355.125 | 590.798 | 149.018 | 458.001 | 1.092.402 | 964.788 |
| Total debt | 65 | 65 | 32.876 | 49.303 | 90.905 | 30.357 | 114.380 | 162.389 | 355.125 | 590.798 | 149.018 | 458.001 | 1.092.402 | 965.769 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KP Deputy | Deputy | 2003 | — | — |
EF Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
CB Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
JN Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
BK Chief Executive Officer | Chief Executive Officer | 1941 | — | — |
JK Deputy | Deputy | 2001 | — | — |
BN Deputy | Deputy | 2003 | — | — |
OT Management | Management | 1941 | — | — |
CA Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
EC Deputy | Deputy | 2001 | — | — |
FR | Deputy | 1941 | — | — |
BK Chief Executive Officer | Chief Executive Officer | 1997 | — | — |
PE Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
MB Deputy | Deputy | 1941 | — | — |
HB Chief Executive Officer | Chief Executive Officer | 1994 | — | — |
MM Management | Management | 1941 | — | — |
SV Chief Executive Officer | Chief Executive Officer | 1941 | — | — |
AH Audit | Audit | 1941 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1941 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1941 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 1941 | — | — | |
| Chairman | 1941 | — | — | |
| Board of Directors | 1941 | — | — | |
| Board of Directors | 1941 | — | — | |
| Board of Directors | 1941 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1941 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 1941 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 1941 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1941 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1941 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1941 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1941 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Poul Antonsen | Deputy | 0 companies |
| Emmanuel Francois Marie Henry | Chief Executive Officer | 0 companies |
| Carsten Bruun | Chief Executive Officer | 0 companies |
| Jörg Nikutta | Chief Executive Officer | 0 companies |
| Bengt-Olof Kristiansson | Chief Executive Officer | 0 companies |
| John Kallesøe Bøg Larsen | Deputy | 0 companies |
| Benny Nørgaard | Deputy | 0 companies |
| Ove Thastrup | Management | 0 companies |
| Christian Algreen-Ussing | Chief Executive Officer | 0 companies |
| Erik Christensen | Deputy | 0 companies |
| Fritz Rene Greve Vernersen | Deputy | 0 companies |
| Bengt-Olof Kristiansson | Chief Executive Officer | 0 companies |
| Per Eslund Asmussen | Chief Executive Officer | 0 companies |
| Mogens Bisbjerg Nielsen | Deputy | 0 companies |
| Henning Balle | Chief Executive Officer | 0 companies |
| Mads Madsen | Management | 0 companies |
| Søren Vinther | Chief Executive Officer | 0 companies |
| Adrian Hans Johnsen | Audit | 0 companies |
| Steen Poulsen | Board of Directors | 0 companies |
| Hanne Marie Kjeldsen Pedersen | Board of Directors | 0 companies |
| Johannes Prahl Nielsen | Board of Directors | 0 companies |
| Bengt Erik Assarsson | Board of Directors | 0 companies |
| Jørn Arnfeldt Kællberg | Board of Directors | 0 companies |
| Alexander Peter Schläpfer | Chairman | 0 companies |
| Preben Devantier Dürr | Board of Directors | 0 companies |
| Hans Jørgen Gustavsen | Chairman | 0 companies |
| Gunnar Brun Hansen | Board of Directors | 0 companies |
| Hans Anton Olesen | Board of Directors | 0 companies |
| Ebbe Funk | Board of Directors | 0 companies |
| Sven Gert Ove Sköld | Board of Directors | 0 companies |
| Kaj Gunner Raahede Qvist | Board of Directors | 0 companies |
| Annemarie-Silvia Malischitz | Board of Directors | 0 companies |
| Christoph Klaes | Chairman | 0 companies |
| Per Gosta Vannesjo | Board of Directors | 0 companies |
| Mogens Petersen | Board of Directors | 0 companies |
| Pål Morstad | Board of Directors | 0 companies |
| Jørgen Sillesen | Chairman | 0 companies |
| Annika Linnea Svanström | Board of Directors | 0 companies |
| Leif Rune Kennet Nilsson | Chairman | 0 companies |
| Lars Ragnar Kleppe | Board of Directors | 0 companies |
| Ulf Thomas Lorentz Nörby | Chairman | 0 companies |
| Christine Norbom Bennborn | Chairman | 0 companies |
| Ignacio Rodriguez | Board of Directors | 0 companies |
| Kiell Wulff Heimann | Board of Directors | 0 companies |
| Henrik Ott-Ebbesen | Board of Directors | 0 companies |
| Peter Midskov Lyhne | Board of Directors | 0 companies |
| Andreas Ernst Hugo Knitter | Board of Directors | 0 companies |
| Knud Arenchild Guldborg | Board of Directors | 0 companies |
| Kaare Vagner Jensen | Board of Directors | 0 companies |
| Robert Francis Whyte | Chairman | 0 companies |
| Graham Hill | Board of Directors | 0 companies |
| Søren Kjærsgaard | Board of Directors | 0 companies |
| Laurent Paul Louis Marie Duverger-Noinski | Board of Directors | 0 companies |
| Jens Kampmann | Board of Directors | 0 companies |
| Ronald Christopher Shave | Chairman | 0 companies |
| Henning Tosti Nielsen | Board of Directors | 0 companies |
| Inge Frost Lundsberg | Board of Directors | 0 companies |
| Pascal Cléré | Board of Directors | 0 companies |
| Laurent Paul Louis Duverger-Noinski | Board of Directors | 0 companies |
| Svend Aage Koch-Christensen | Board of Directors | 0 companies |
| Lars Christiansen | Board of Directors | 0 companies |