| Revenue | DKK 9,2M | -5% |
| EBITDA | DKK 1,8M | -24% |
| Net profit | DKK 175K | -77% |
| Total assets | DKK 59,4M | +66% |
| Equity | DKK 16,2M | +1% |
| Employees | 37 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.558 | 25.122 | 6.755 | 8.315 | 7.794 | 8.355 | 23.039 | 7.133 | 9.069 | 9.861 | 9.691 | 9.215 |
| Staff expenses | -2.093 | -4.295 | -6.799 | -8.147 | -7.730 | -7.245 | -6.033 | -6.599 | -7.977 | -7.650 | -7.324 | -7.424 |
| EBITDA | 466 | 20.827 | -44 | 168 | 64 | 1.109 | 17.005 | 533 | 1.093 | 2.211 | 2.367 | 1.791 |
| Depreciation & amort. | -831 | -1.214 | -2.034 | -2.060 | -2.085 | -2.140 | -140.909 | -1.189 | -1.208 | -1.209 | -1.302 | -1.332 |
| EBIT | -366 | 19.612 | -2.079 | -1.892 | -2.021 | -1.031 | -123.904 | -655 | -115 | 1.003 | 1.065 | 459 |
| Net financials | -168 | -393 | -182 | -378 | -440 | -451 | 119.181 | -465 | -490 | -490 | -321 | -285 |
| Profit before tax | -533 | 19.220 | -2.261 | -2.270 | -2.461 | -1.483 | -4.723 | -1.120 | -605 | 513 | 744 | 175 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -533 | 19.220 | -2.261 | -2.270 | -2.461 | -1.483 | -4.723 | -1.120 | -605 | 513 | 744 | 175 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 135.760 | 184.387 | 182.846 | 183.258 | 180.713 | 180.036 | 39.351 | 38.003 | 37.242 | 35.852 | 35.771 | 59.399 |
| Equity | 10.613 | 29.714 | 27.453 | 25.183 | 22.722 | 21.240 | 16.517 | 15.397 | 14.792 | 15.304 | 16.048 | 16.223 |
| Long-term debt | 110.868 | 136.278 | 140.264 | 154.553 | 154.194 | 153.830 | 19.232 | 18.334 | 17.417 | 16.493 | 15.556 | 30.970 |
| Short-term debt | 10.387 | 17.395 | 14.128 | 3.522 | 3.797 | 4.966 | 3.602 | 4.272 | 5.032 | 4.054 | 4.167 | 12.207 |
| Total debt | 121.255 | 153.673 | 154.393 | 158.075 | 157.991 | 158.796 | 22.834 | 22.606 | 22.450 | 20.547 | 19.723 | 43.177 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GN Management | Management | 2003 | — | — |
MB Management | Management | 1994 | — | — |
HI Management | Management | 2007 | — | — |
KM Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 1994 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2020 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Deputy Chairman | 2019 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 2003 | — | — | |
| Deputy Chairman | 1994 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1997 | — | — | |
| Deputy Chairman | 2012 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2003 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Gitte Nørgaard | Management | 0 companies |
| Mette Bock | Management | 0 companies |
| Henrik Ib Jørgensen | Management | 0 companies |
| Karen Marianne Frederiksen | Management | 0 companies |
| Philip Bro Rendtorff | Board of Directors | 0 companies |
| Henning Tellerup | Board of Directors | 0 companies |
| Sif Holst | Board of Directors | 0 companies |
| Evald Krog | Chairman | 0 companies |
| Stig Langvad | Board of Directors | 0 companies |
| Jes Erik Jessen | Chairman | 0 companies |
| Peter Dahl | Chairman | 0 companies |
| Anette Thomsen | Board of Directors | 0 companies |
| Bruno Månsson | Board of Directors | 0 companies |
| Nina Guldmann Odgaard | Board of Directors | 0 companies |
| Simon Toftgaard Jespersen | Chairman | 0 companies |
| Janus Tarp | Board of Directors | 0 companies |
| Jens Lund | Board of Directors | 0 companies |
| Elsebeth Nielsen | Board of Directors | 0 companies |
| Torben Houlind Schødt Madsen | Chairman | 0 companies |
| Michael Hans Jepsen | Board of Directors | 0 companies |
| Maise Christine Rygaard | Board of Directors | 0 companies |
| Preben Nesager-Hansen | Board of Directors | 0 companies |
| Jes Christian Rahbek | Board of Directors | 0 companies |
| Annette Sylvest Nielsen | Chairman | 0 companies |
| Eigil Holm Frost | Board of Directors | 0 companies |
| Knud Hardy Kjærgaard | Board of Directors | 0 companies |
| Torben Wind Jensen | Board of Directors | 0 companies |
| Flemming Anker Christensen | Deputy Chairman | 0 companies |
| Preben Dyrmose | Deputy Chairman | 0 companies |
| Frederik Poul Johannes Anker Heegaard | Board of Directors | 0 companies |
| Lorenz Johannes Thorndahl Jørgensen | Board of Directors | 0 companies |
| Flemming Aarup Erichsen | Deputy Chairman | 0 companies |
| Katrine Mandrup Tang | Board of Directors | 0 companies |
| Sarah Glerup Kristensen | Board of Directors | 0 companies |
| Anette Borg | Board of Directors | 0 companies |
| Niels Axel Fruergaard Hjarsbæk Staghøj | Board of Directors | 0 companies |
| Lars Steen Pedersen | Board of Directors | 0 companies |
| Bue Bjørn Overgaard Andersen | Deputy Chairman | 0 companies |
| Christine Meyer | Board of Directors | 0 companies |
| Knud Asger Jensen | Board of Directors | 0 companies |
| Tørk Eskild Furhauge | Board of Directors | 0 companies |
| Torben Jespersen | Chairman | 0 companies |