| Revenue | DKK -654K | +1182% |
| EBITDA | DKK -2,4M | -2% |
| Net profit | DKK -2,5M | -2% |
| Total assets | DKK 4M | -11% |
| Equity | DKK -4,8M | -107% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 896 | 1.038 | 912 | 567 | 831 | 314 | 220 | 270 | 944 | 792 | 2.571 | -51 | -654 |
| Staff expenses | -747 | -727 | -601 | -560 | -432 | -459 | -302 | -198 | -163 | -622 | -2.220 | -2.304 | -1.668 |
| EBITDA | 150 | 311 | 311 | 7 | 399 | -145 | -82 | -1.301 | 781 | 169 | 351 | -2.355 | -2.413 |
| Depreciation & amort. | -75 | -94 | -78 | -110 | -161 | -171 | -30 | -103 | -104 | -0 | -0 | -41 | -23 |
| EBIT | 75 | 218 | 233 | -103 | 238 | -316 | -112 | -1.404 | 677 | 169 | 351 | -2.396 | -2.436 |
| Net financials | -251 | -243 | -201 | -176 | -177 | -94 | -58 | -30 | -24 | -49 | -269 | -22 | -39 |
| Profit before tax | -176 | -26 | 32 | -279 | 60 | -410 | -171 | -1.434 | 653 | 120 | 82 | -2.417 | -2.475 |
| Tax | -41 | 5 | 57 | -58 | 14 | -109 | -11 | 534 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -134 | -30 | -25 | -221 | 46 | -300 | -160 | -1.968 | 653 | 120 | 82 | -2.417 | -2.475 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.255 | 4.926 | 4.304 | 4.134 | 5.489 | 3.344 | 3.320 | 1.363 | 1.515 | 5.616 | 5.656 | 4.513 | 4.025 |
| Equity | 1.231 | 1.201 | 1.176 | 955 | 1.001 | 701 | 541 | -1.427 | -774 | -655 | 98 | -2.319 | -4.794 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.700 | 3.473 |
| Short-term debt | 4.023 | 3.725 | 3.128 | 3.179 | 4.488 | 2.643 | 2.779 | 2.791 | 2.290 | 6.271 | 5.558 | 2.132 | 5.346 |
| Total debt | 4.023 | 3.725 | 3.128 | 3.179 | 4.488 | 2.643 | 2.779 | 2.791 | 2.290 | 6.271 | 5.558 | 6.832 | 8.818 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1994 | — | — |
IT Management | Management | 1998 | — | — |
AS Management | Management | 1994 | — | — |
ES Management | Management | 1998 | — | — |
UL Management | Management | 1994 | — | — |
SH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
HA Audit | Audit | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1994 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 1994 | — | — | |
| Deputy Chairman | 1994 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2000 | — | — | |
| Deputy Chairman | 1994 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 1994 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2020 | |
ROXOE Consulting aps | Company | 33.3% | 33.3% | 2022 |
| Individual | 33.3% | 33.3% | 2003 | |
LEMIKS HOLDING ApS | Company | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Ib Thorbjørn Johansen | Management | 0 companies |
| Aase Storgaard Madsen | Management | 0 companies |
| Erik Steen Sørensen | Management | 0 companies |
| Ulla Lundgaard Jensen | Management | 0 companies |
| Søren Holm Poulsen | Chief Executive Officer | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Mogens Gaardboe Bertelsen | Chairman | 0 companies |
| Christian Daniel Leopold | Chairman | 0 companies |
| Frank Pöser | Board of Directors | 0 companies |
| Bartele Dijksma | Chairman | 0 companies |
| Jan Tommy Engh | Deputy Chairman | 0 companies |
| Elisabeth Venantia Theresia Maria Sutorius-Messelink | Board of Directors | 0 companies |
| Jan Ständel | Board of Directors | 0 companies |
| Torstein Engh | Board of Directors | 0 companies |
| Ketil Skjeggedal | Board of Directors | 0 companies |
| Werner Pöser | Board of Directors | 0 companies |
| Kjeld Nørgaard | Board of Directors | 0 companies |
| Peiter Willem Sutorius | Deputy Chairman | 0 companies |
| Ingrid Wilhelmina Kuhlemayer | Board of Directors | 0 companies |
| Lasse Heimdal | Board of Directors | 0 companies |
| Harald Engh | Chairman | 0 companies |
| Lene Østerberg | Board of Directors | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Erik Virek Fusdahl | Board of Directors | 0 companies |