| Revenue | DKK 75,4M | -87% |
| EBITDA | DKK -10,3M | +29% |
| Net profit | DKK -10,4M | +49% |
| Total assets | DKK 30,9M | -92% |
| Equity | DKK -3,2M | -113% |
| Employees | 98 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 375.399 | 343.546 | 302.501 | 581.466 | 75.449 |
| Staff expenses | -88.717 | -96.288 | -90.402 | -87.643 | -13.220 |
| EBITDA | -1.362 | -7.927 | -38.982 | -14.570 | -10.326 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.362 | -7.927 | -38.982 | -14.570 | -10.326 |
| Net financials | -2.954 | 17.781 | 7.240 | -9.273 | -8 |
| Profit before tax | -4.316 | 9.854 | -31.742 | -23.843 | -10.333 |
| Tax | -898 | 3.521 | -7.954 | -3.432 | 101 |
| Net profit | -3.418 | 6.333 | -23.788 | -20.411 | -10.434 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 212.026 | 162.197 | 213.475 | 379.677 | 30.911 |
| Equity | 70.172 | 68.559 | 41.730 | 24.023 | -3.150 |
| Long-term debt | 7.875 | 7.488 | 7.353 | 7.364 | 953 |
| Short-term debt | 115.982 | 71.143 | 152.687 | 341.490 | 32.474 |
| Total debt | 123.857 | 78.630 | 160.040 | 348.854 | 33.427 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
KM Management | Management | 2025 |
CD Chief Executive Officer | Chief Executive Officer | 2025 |
JR Management | Management | 2025 |
| Former (8) | ||
MS Deputy | Deputy | 2020 – 2021 |
HE Management | Management | 1996 – 2019 |
LR Deputy | Deputy | 2012 – 2016 |
BM | Deputy | 2016 – 2020 |
LS Management | Management | 1995 – 1996 |
LK Chief Executive Officer | Chief Executive Officer | 2019 – 2025 |
SB | Deputy | 2012 – 2014 |
KA Management | Management | 2003 – 2003 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2012 | |
| Chairman | 2025 | |
| Board of Directors | 2024 | |
| Former (24) | ||
| Board of Directors | 2004 – 2016 | |
| Board of Directors | 2006 – 2007 | |
| Deputy Chairman | 2006 – 2015 | |
| Board of Directors | 1997 – 1998 | |
| Board of Directors | 2004 – 2012 | |
| Board of Directors | 1996 – 1997 | |
| Chairman | 2018 – 2024 | |
| Board of Directors | 2009 – 2010 | |
| Chairman | 2003 – 2004 | |
| Board of Directors | 1996 – 1997 | |
| Board of Directors | 2002 – 2005 | |
| Board of Directors | 2005 – 2009 | |
| Board of Directors | 2010 – 2012 | |
| Board of Directors | 2022 – 2025 | |
| Board of Directors | 2016 – 2020 | |
| Board of Directors | 2021 – 2023 | |
| Board of Directors | 2012 – 2012 | |
| Board of Directors | 1997 – 2000 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2012 – 2015 | |
| Board of Directors | 1997 – 2004 | |
| Chairman | 2004 – 2006 | |
| Board of Directors | 2015 – 2024 | |
| Board of Directors | 2004 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90–99.99% | 90–99.99% | 2024 | |
| Company | 5–9.99% | 5–9.99% | 2008 | |
| Company | 5–9.99% | 5–9.99% | 2015 | |
| Individual | 5–9.99% | 5–9.99% | 2015 | |
| Company | 10–14.99% | 10–14.99% | 2024 | |
| Company | 15–19.99% | 15–19.99% | 2016 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2008 | |
| Company | 10–14.99% | 10–14.99% | 2008 | |
| Individual | 10–14.99% | 10–14.99% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Sørensen | Deputy | 0 companies |
| Hans Erik Askou | Management | 0 companies |
| Lisbeth Ramsing Lund | Deputy | 0 companies |
| Klaus Munck Rasmussen | Management | 0 companies |
| Birgitte Mette Krabbe Hovidsen | Deputy | 0 companies |
| Clive David Stanford | Chief Executive Officer | 0 companies |
| Leif Staal | Management | 0 companies |
| Janni Rasmussen | Management | 0 companies |
| Lars Kristensen | Chief Executive Officer | 0 companies |
| Susanne Brøndum Christensen | Deputy | 0 companies |
| Knud Andreas Frisenborg Marker | Management | 0 companies |
| Aage Brasen Drøhse | Board of Directors | 0 companies |
| Søren Piilgaard Barkholt | Board of Directors | 0 companies |
| Dan Rye Christensen | Board of Directors | 0 companies |
| Peter Laub Christoffersen | Deputy Chairman | 0 companies |
| Henrik Widell | Board of Directors | 0 companies |
| Jannik Kaas Vilstrup Falkenberg | Board of Directors | 0 companies |
| Teis Krabbe Nielsen | Board of Directors | 0 companies |
| Børge Sillassen | Board of Directors | 0 companies |
| Jacob Møller Knudsen | Chairman | 0 companies |
| Michael Zøhner-Pedersen | Board of Directors | 0 companies |
| Tage Bojsen-Møller | Chairman | 0 companies |
| Kristen Thomsen | Board of Directors | 0 companies |
| Thor Jespersen | Board of Directors | 0 companies |
| Poul Ernst Rasmussen | Board of Directors | 0 companies |
| Jørgen Jensen | Board of Directors | 0 companies |
| Hans Jørgen Schmidt | Board of Directors | 0 companies |
| Poul Dige Johansen | Board of Directors | 0 companies |
| Mads Nørgaard | Board of Directors | 0 companies |
| Henning Pedersen | Board of Directors | 0 companies |
| Peter Holt | Board of Directors | 0 companies |
| Keld Grøn | Board of Directors | 0 companies |
| Claus Christensen | Board of Directors | 0 companies |
| Bo Visby Carlsen | Board of Directors | 0 companies |
| Hiba Sabbagh | Chairman | 0 companies |
| Tage Willy Madsen | Chairman | 0 companies |
| Jørgen Ballermann | Board of Directors | 0 companies |
| Peter Kaiser | Board of Directors | 0 companies |
| Ole Sejersen | Board of Directors | 0 companies |