| Revenue | DKK 51,4M | -29% |
| EBITDA | DKK -43,4M | -29% |
| Net profit | DKK -46M | -26% |
| Total assets | DKK 23,2M | -44% |
| Equity | DKK 3M | +5% |
| Employees | 200 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.464 | 8.502 | -7.847 | -4.784 | -17.243 | -44.678 | 66.014 | 57.967 | 71.831 | 64.804 | 70.617 | 72.161 | 51.402 |
| Staff expenses | -40.563 | -45.446 | -107.079 | -153.634 | -0 | -0 | -93.411 | -79.205 | -91.553 | -74.202 | -83.479 | -105.778 | -82.542 |
| EBITDA | 3.149 | 7.104 | -9.910 | -6.628 | -18.028 | -53.298 | -21.993 | -21.238 | -19.722 | -9.398 | -12.862 | -33.617 | -43.412 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -336 | -237 | -3.033 | -1.672 | -1.673 | -2.018 | -1.430 |
| EBIT | 3.149 | 7.104 | -9.910 | -6.628 | -18.028 | -53.298 | -22.329 | -21.475 | -22.755 | -11.070 | -14.535 | -35.635 | -44.842 |
| Net financials | -12 | -16 | -25 | -483 | 704 | -3.644 | -289 | -373 | -1.250 | -247 | 290 | -967 | -1.207 |
| Profit before tax | 8.984 | 7.089 | -9.934 | -7.111 | -17.324 | -56.942 | -22.618 | -21.848 | -24.005 | -11.317 | -14.245 | -36.602 | -46.049 |
| Tax | 2.923 | 1.828 | -2.018 | -1.428 | -0 | 4.542 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 6.061 | 5.261 | -7.916 | -5.683 | -17.324 | -61.484 | -22.618 | -21.848 | -24.005 | -11.317 | -14.245 | -36.602 | -46.049 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.890 | 23.756 | 42.896 | 54.052 | 44.655 | 41.599 | 29.576 | 25.018 | 38.489 | 31.166 | 30.971 | 41.542 | 23.225 |
| Equity | 9.403 | 14.664 | 6.748 | 11.065 | 12.903 | 579 | 505 | 505 | 1.820 | 1.503 | 1.503 | 2.814 | 2.965 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 990 | 165 | 586 | 2.715 | 7.325 | 6.548 |
| Short-term debt | 10.486 | 9.092 | 36.147 | 42.986 | 31.752 | 29.408 | 16.401 | 14.597 | 31.136 | 24.131 | 22.208 | 31.403 | 13.712 |
| Total debt | 10.486 | 9.092 | 36.147 | 42.986 | 31.752 | 29.408 | 16.401 | 15.587 | 31.301 | 24.717 | 24.923 | 38.728 | 20.260 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
SS Management | Management | 1996 | — | — |
AI Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
OS Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
UH Management | Management | 2020 | — | — |
JL Management | Management | 1998 | — | — |
BT Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Anna Sandberg | Chief Executive Officer | 0 companies |
| Mikael Häägg | Chief Executive Officer | 0 companies |
| Steen Schierbeck | Management | 0 companies |
| Ammy Ingrid Wehlin | Chief Executive Officer | 0 companies |
| Ole Scheidelin Espersen | Chief Executive Officer | 0 companies |
| Ulrika Helene Eriksson | Management | 0 companies |
| Jens Leifhold Thorsen | Management | 0 companies |
| Birgitta Tillgren | Management | 0 companies |
| Knut Henrik Borelius | Chairman | 0 companies |
| Jens Jørgen Skytte | Board of Directors | 0 companies |
| Pertti Karjalainen | Chairman | 0 companies |
| Sven Mikael Lagerberg | Board of Directors | 0 companies |
| Bo Ingemar Hansson | Chairman | 0 companies |
| Jarl Bertil Christer Karlsson | Board of Directors | 0 companies |
| Bror Lars Christer Forsberg | Chairman | 0 companies |
| Malin Fredgardh Huber | Board of Directors | 0 companies |
| Jarl Eric Helmer Gunnar Dahlfors | Board of Directors | 0 companies |
| Fredrik Lagercrantz | Chairman | 0 companies |
| Tomas Mikael Björksiöö | Board of Directors | 0 companies |
| Bo Göran Niveman | Board of Directors | 0 companies |
| John Clemens Fredholm | Board of Directors | 0 companies |
| Per-Olof Eurell | Board of Directors | 0 companies |
| Carsten Eriksen | Board of Directors | 0 companies |
| Martin Tivéus | Chairman | 0 companies |
| Per Olof Hesselgren | Board of Directors | 0 companies |
| Mikael Malmgren | Chairman | 0 companies |
| Helena Rebecca Birgitta Ericsson Birch | Board of Directors | 0 companies |
| Jo-Anna Nordström | Board of Directors | 0 companies |