| Revenue | DKK 26,4M | -26% |
| EBITDA | DKK 793K | -30% |
| Net profit | DKK 514K | -43% |
| Total assets | DKK 53,9M | +11% |
| Equity | DKK 37,5M | +1% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 51.563 | 48.453 | 40.102 | 35.938 | 26.430 |
| Staff expenses | -29.190 | -8.951 | -5.542 | -1.951 | -2.264 |
| EBITDA | 1.636 | 1.510 | 1.255 | 1.131 | 793 |
| Depreciation & amort. | -93 | -57 | -43 | -45 | -0 |
| EBIT | 1.543 | 1.454 | 1.212 | 1.086 | 793 |
| Net financials | -379 | -284 | -291 | 64 | -115 |
| Profit before tax | 1.164 | 1.169 | 921 | 1.150 | 678 |
| Tax | 256 | 259 | 212 | 253 | 164 |
| Net profit | 908 | 910 | 709 | 897 | 514 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 128.551 | 85.666 | 61.135 | 48.751 | 53.921 |
| Equity | 48.218 | 49.128 | 49.837 | 36.979 | 37.493 |
| Long-term debt | 1.336 | 0 | 0 | 0 | 0 |
| Short-term debt | 78.997 | 36.538 | 11.298 | 11.772 | 16.428 |
| Total debt | 80.333 | 36.538 | 11.298 | 11.772 | 16.428 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LK Management | Management | 2024 |
| Former (10) | ||
HR Chief Executive Officer | Chief Executive Officer | 2023 – 2024 |
JM Chief Executive Officer | Chief Executive Officer | 2021 – 2023 |
ET | Audit | 1994 – 1994 |
SL Chief Executive Officer | Chief Executive Officer | 2021 – 2021 |
KK Chief Executive Officer | Chief Executive Officer | 2018 – 2021 |
KM Management | Management | 1994 – 2011 |
PW Management | Management | 2011 – 2014 |
AW Management | Management | 2014 – 2018 |
PE Management | Management | 1994 – 1994 |
| Audit | 1994 – 2001 | |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Former (11) | ||
| Chairman | 1994 – 1994 | |
| Board of Directors | 1994 – 1997 | |
| Chairman | 2009 – 2018 | |
| Chairman | 2019 – 2025 | |
| Board of Directors | 2023 – 2024 | |
| Board of Directors | 1994 – 2006 | |
| Board of Directors | 2018 – 2019 | |
| Chairman | 2018 – 2019 | |
| Board of Directors | 2025 – 2025 | |
| Board of Directors | 1994 – 1998 | |
| Board of Directors | 1994 – 1994 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2001 | |
| Individual | 25–33.32% | 25–33.32% | 2022 | |
| Individual | 25–33.32% | 25–33.32% | 2022 | |
| Individual | 25–33.32% | 25–33.32% | 2001 | |
| Individual | 25–33.32% | 25–33.32% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Hywel Rhys Day | Chief Executive Officer | 0 companies |
| Jennie Maria Synnöve Tjernström | Chief Executive Officer | 0 companies |
| Lisbeth Kattenhøj | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Salvador Lopez Orland | Chief Executive Officer | 0 companies |
| Kjetil Kollstad | Chief Executive Officer | 0 companies |
| Kaare Madsen | Management | 0 companies |
| Per Wester | Management | 0 companies |
| Anders With Fogstrup | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Jesper Knudsen | Board of Directors | 0 companies |
| Christopher Benbow Mitchell | Chairman | 0 companies |
| Jörg Fischer | Chairman | 0 companies |
| Floris Anne Everard Bongenaar | Board of Directors | 0 companies |
| Jens Ole Nielsen | Board of Directors | 0 companies |
| Åke Gunnar Wikström | Board of Directors | 0 companies |
| Stephen Johan Jamieson | Chairman | 0 companies |
| Elliot James Haddock | Board of Directors | 0 companies |
| Stuart David Baker | Chairman | 0 companies |
| Sarah Anna Heidrich | Board of Directors | 0 companies |
| Peter Tærø Nielsen | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |