| Revenue | DKK 4,5M | -30% |
| EBITDA | DKK -5,7M | -57% |
| Net profit | DKK -6,5M | -83% |
| Total assets | DKK 3M | -24% |
| Equity | DKK -20M | -49% |
| Employees | 24 | — |
| Item | 2018 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 7.666 | 8.953 | 8.108 | 6.402 | 4.458 |
| Staff expenses | -8.820 | -10.995 | -8.629 | -10.034 | -10.154 |
| EBITDA | -1.154 | -2.042 | -521 | -3.632 | -5.696 |
| Depreciation & amort. | -420 | -710 | -712 | -753 | -1.436 |
| EBIT | -1.574 | -2.752 | -1.233 | -4.385 | -7.132 |
| Net financials | -115 | -193 | -231 | -238 | -350 |
| Profit before tax | -1.688 | -2.945 | -1.464 | -4.623 | -7.482 |
| Tax | -0 | -112 | 425 | -1.055 | -945 |
| Net profit | -1.688 | -2.833 | -1.889 | -3.568 | -6.537 |
| Item | 2018 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 4.648 | 5.200 | 5.392 | 3.975 | 3.024 |
| Equity | -5.171 | -8.004 | -9.894 | -13.462 | -19.999 |
| Long-term debt | 0 | 308 | 788 | 726 | 0 |
| Short-term debt | 9.819 | 12.897 | 14.498 | 16.711 | 23.022 |
| Total debt | 9.819 | 13.205 | 15.285 | 17.437 | 23.022 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
JL Management | Management | 2020 – 2023 |
KP Chief Executive Officer | Chief Executive Officer | 2003 – 2017 |
EM Audit | Audit | 1994 – 2003 |
FE Management | Management | 1994 – 2003 |
TB Management | Management | 2018 – 2020 |
JG Management | Management | 2020 – 2022 |
KB Chief Executive Officer | Chief Executive Officer | 2020 – 2022 |
IF Chief Executive Officer | Chief Executive Officer | 2017 – 2017 |
ME Management | Management | 2017 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (14) | ||
| Board of Directors | 2023 – 2023 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2022 – 2023 | |
| Board of Directors | 2019 – 2022 | |
| Chairman | 2020 – 2023 | |
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2020 – 2022 | |
| Chairman | 2023 – 2023 | |
| Chairman | 2018 – 2020 | |
| Board of Directors | 2018 – 2019 | |
| Chairman | 2016 – 2018 | |
| Board of Directors | 2005 – 2016 | |
| Board of Directors | 2019 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 100% | 100% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Lyster Dethlefsen | Management | 0 companies |
| Karsten Petersen | Chief Executive Officer | 0 companies |
| Erik Munk | Audit | 0 companies |
| Flemming Emil Christensen | Management | 0 companies |
| Trine Bartholdy Christensen | Management | 0 companies |
| Jakob Graves Rønk Dinesen | Management | 0 companies |
| Kathrine Birch Petersen | Chief Executive Officer | 0 companies |
| Iben Frithiof Kristoffersen | Chief Executive Officer | 0 companies |
| Maria Elgaard Hamm | Management | 0 companies |
| Svitlana Babak-Andersen | Board of Directors | 0 companies |
| Christian Robert Mayer | Board of Directors | 0 companies |
| Geoffrey Howard Trew | Board of Directors | 0 companies |
| Elaine Diane Barclay | Board of Directors | 0 companies |
| Johannes Röhren | Board of Directors | 0 companies |
| Judith Fleming | Chairman | 0 companies |
| Michaela Ulrike Esser | Board of Directors | 0 companies |
| Timothy John Child | Board of Directors | 0 companies |
| Erik Martin Fagerlund | Chairman | 0 companies |
| Christoph Sebastian Ahrens | Chairman | 0 companies |
| Beatrix Cäcilie von Buchwaldt | Board of Directors | 0 companies |
| Jens Wiese | Chairman | 0 companies |
| Søren Koll Espensen | Board of Directors | 0 companies |
| Andrew Came | Board of Directors | 0 companies |