| Revenue | DKK 85,3M | -50% |
| EBITDA | DKK -10,1M | -112% |
| Net profit | DKK -68,5M | -725% |
| Total assets | DKK 1B | -35% |
| Equity | DKK 229,3M | -39% |
| Employees | 133 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 63.313 | 97.650 | 96.052 | 98.912 | 124.935 | 150.798 | 180.829 | 199.116 | 197.101 | 198.644 | 171.854 | 85.316 |
| Staff expenses | -81.115 | -79.051 | -71.092 | -71.684 | -72.814 | -87.668 | -93.003 | -88.136 | -89.141 | -72.969 | -89.168 | -95.336 |
| EBITDA | -17.802 | 18.599 | 24.960 | 27.228 | 52.121 | 63.130 | 87.640 | 110.980 | 107.299 | 125.675 | 82.685 | -10.087 |
| Depreciation & amort. | -1.187 | -963 | -724 | -1.496 | -1.411 | -1.788 | -5.080 | -14.898 | -17.013 | -15.713 | -4.755 | -2.663 |
| EBIT | -18.989 | 17.636 | 24.236 | 25.732 | 50.710 | 61.342 | 82.560 | 96.082 | 90.286 | 109.962 | 77.930 | -12.750 |
| Net financials | -17.207 | -4.753 | -6.039 | -2.360 | -4.517 | -22.380 | -27.996 | -32.238 | -39.913 | -53.494 | -63.406 | -55.754 |
| Profit before tax | -36.196 | 12.883 | 18.197 | 23.372 | 46.193 | 38.962 | 54.564 | 63.844 | 50.373 | 56.467 | 14.524 | -68.505 |
| Tax | 8.281 | -284 | -2.415 | 6.939 | 5.625 | 8.865 | 12.434 | 16.170 | 11.113 | 12.046 | 3.561 | -0 |
| Net profit | -44.477 | 13.167 | 20.612 | 16.433 | 40.568 | 30.097 | 42.130 | 47.674 | 39.260 | 44.421 | 10.963 | -68.505 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 493.694 | 576.913 | 536.200 | 519.326 | 997.753 | 1.033.864 | 972.254 | 1.033.254 | 1.323.846 | 1.536.558 | 1.600.629 | 1.036.501 |
| Equity | 424.739 | 437.906 | 458.518 | 474.951 | 515.519 | 545.616 | 472.746 | 520.420 | 336.680 | 381.101 | 377.814 | 229.258 |
| Long-term debt | 112 | 228 | 133 | 0 | 156.571 | 413.499 | 432.014 | 435.021 | 429.310 | 426.549 | 427.635 | 406.560 |
| Short-term debt | 68.843 | 138.779 | 77.549 | 44.375 | 325.663 | 74.749 | 67.494 | 77.813 | 557.856 | 728.908 | 795.179 | 400.683 |
| Total debt | 68.955 | 139.007 | 77.682 | 44.375 | 482.234 | 488.248 | 499.508 | 512.834 | 987.166 | 1.155.457 | 1.222.814 | 807.243 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
LD Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
PH Management | Management | 2004 | — | — |
AW Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
KS Management | Management | 1995 | — | — |
LP Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
JN Management | Management | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2009 | — | — | |
| Deputy Chairman | 1995 | — | — | |
| Board of Directors | 2019 | — | — | |
| Deputy Chairman | 2009 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1995 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2012 | — | — | |
| Deputy Chairman | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2004 | — | — | |
| Deputy Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 1995 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2018 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Goldermann Engelbæk | Chief Executive Officer | 0 companies |
| Lisbeth Dalum Hansen | Chief Executive Officer | 0 companies |
| Peter Hägerstrand Jensen | Management | 0 companies |
| Anette Willumsen | Chief Executive Officer | 0 companies |
| Kurt Skovlund | Management | 0 companies |
| Lassi Pekka Karppinen | Chief Executive Officer | 0 companies |
| Jens Nielsen | Management | 0 companies |
| Valdemar Johannes Møller | Board of Directors | 0 companies |
| Erik Fosgrau | Board of Directors | 0 companies |
| Eva Maria Staberg | Board of Directors | 0 companies |
| Anna Breum Andersen | Board of Directors | 0 companies |
| Michael Christensen | Board of Directors | 0 companies |
| Erik Bent Hansen | Board of Directors | 0 companies |
| Niels Alva-Jørgensen | Deputy Chairman | 0 companies |
| Lars Hjarrand | Board of Directors | 0 companies |
| Jørn Astrup Hansen | Deputy Chairman | 0 companies |
| Lene Strengelsrud | Board of Directors | 0 companies |
| Rene Lund Mejlstrup | Board of Directors | 0 companies |
| Jonas Arlebäck | Board of Directors | 0 companies |
| Preben Svend Qvist-Sørensen | Board of Directors | 0 companies |
| Paul Michael Meyer | Chairman | 0 companies |
| Dorthe Møller Kaad | Board of Directors | 0 companies |
| Scott Danielsen | Deputy Chairman | 0 companies |
| Torben Møller Madsen | Board of Directors | 0 companies |
| Dennis Feyling Serup | Board of Directors | 0 companies |
| Jens Peter Mortensen | Board of Directors | 0 companies |
| Oddgeir Hansen | Deputy Chairman | 0 companies |
| Frederik Zimmer | Board of Directors | 0 companies |
| Geir Inge Skålevik | Chairman | 0 companies |
| Egon Korsbæk | Chairman | 0 companies |
| Jørgen Kjældgaard | Chairman | 0 companies |
| Trond Brandsrud | Chairman | 0 companies |
| Visti Ørnekoll Nielsen | Board of Directors | 0 companies |
| Vagn Hav Christensen | Board of Directors | 0 companies |
| Sofia Eva Olofsson | Board of Directors | 0 companies |
| Jan Middelboe | Board of Directors | 0 companies |
| Henrik Brandt | Board of Directors | 0 companies |
| Johan Erik Magnus Agerman | Chairman | 0 companies |
| Finn Strier Poulsen | Board of Directors | 0 companies |
| Bent Alsø | Board of Directors | 0 companies |