| Revenue | DKK 272,2M | -2% |
| EBITDA | DKK -51M | -80% |
| Net profit | DKK -43,2M | -98% |
| Total assets | DKK 110,9M | +7% |
| Equity | DKK 28,3M | +105% |
| Employees | 119 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 164.587 | 213.641 | 259.934 | 277.340 | 272.229 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -75.841 | -56.765 | -19.899 | -28.411 | -51.026 |
| Depreciation & amort. | -2.651 | -1.627 | -1.559 | -2.080 | -2.951 |
| EBIT | -78.492 | -58.392 | -21.458 | -30.491 | -53.977 |
| Net financials | -1.092 | -1.295 | 38.021 | -2.036 | -2.257 |
| Profit before tax | -79.584 | -59.687 | 16.563 | -32.527 | -56.234 |
| Tax | -13.211 | -16.134 | -10.556 | -10.758 | -13.027 |
| Net profit | -66.373 | -43.553 | 27.119 | -21.769 | -43.207 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 82.100 | 68.957 | 136.426 | 103.721 | 110.928 |
| Equity | 22.043 | -21.510 | 15.609 | 13.840 | 28.324 |
| Long-term debt | 7.563 | 12.661 | 4.590 | 4.607 | 15.272 |
| Short-term debt | 52.494 | 77.806 | 111.790 | 80.837 | 61.811 |
| Total debt | 60.057 | 90.467 | 116.380 | 85.444 | 82.604 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
DR Chief Executive Officer | Chief Executive Officer | 2022 |
| Former (8) | ||
SH Audit | Audit | 1997 – 2005 |
AF Management | Management | 2018 – 2022 |
VC Management | Management | 1996 – 1997 |
KG Chief Executive Officer | Chief Executive Officer | 2013 – 2016 |
OG Chief Executive Officer | Chief Executive Officer | 2016 – 2018 |
NJ Audit | Audit | 1996 – 1997 |
TO Management | Management | 2000 – 2005 |
LB Management | Management | 2013 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2022 | |
| Chairman | 2026 | |
| Board of Directors | 2024 | |
| Board of Directors | 2022 | |
| Former (31) | ||
| Chairman | 2011 – 2013 | |
| Chairman | 2016 – 2021 | |
| Board of Directors | 2000 – 2005 | |
| Board of Directors | 2010 – 2013 | |
| Board of Directors | 2010 – 2013 | |
| Board of Directors | 2005 – 2007 | |
| Board of Directors | 2007 – 2010 | |
| Chairman | 2022 – 2026 | |
| Board of Directors | 2000 – 2005 | |
| Board of Directors | 2011 – 2013 | |
| Board of Directors | 2019 – 2021 | |
| Board of Directors | 2005 – 2007 | |
| Board of Directors | 2005 – 2007 | |
| Board of Directors | 2016 – 2024 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 2022 – 2022 | |
| Chairman | 2010 – 2011 | |
| Chairman | 2005 – 2007 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 2007 – 2011 | |
| Board of Directors | 2000 – 2005 | |
| Board of Directors | 2013 – 2015 | |
| Chairman | 2015 – 2016 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2011 – 2013 | |
| Chairman | 2013 – 2015 | |
| Board of Directors | 2015 – 2019 | |
| Board of Directors | 2005 – 2007 | |
| Board of Directors | 2011 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Donald Richard Hayes | Chief Executive Officer | 0 companies |
| Sven Halberg | Audit | 0 companies |
| Andrew Francis Smith | Management | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Kasper Gjedsted | Chief Executive Officer | 0 companies |
| Ole Grønvold | Chief Executive Officer | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Torben Otte Jørgensen | Management | 0 companies |
| Lars Brejner Dissing | Management | 0 companies |
| Sverre Leiro | Chairman | 0 companies |
| Nina Anne Bell | Chairman | 0 companies |
| Erik Kjeldsen Skjøtt | Board of Directors | 0 companies |
| Arne Didrik Kjørnæs | Board of Directors | 0 companies |
| Jesper Lund Larsen | Board of Directors | 0 companies |
| Gianluca Testa | Chairman | 0 companies |
| Terje Navjord | Board of Directors | 0 companies |
| Pierre Kallberg | Board of Directors | 0 companies |
| Alfredo Hernandez Peña | Board of Directors | 0 companies |
| Martin Laubscher | Board of Directors | 0 companies |
| Hans Waldemar Müller | Chairman | 0 companies |
| Tyge Jesper Rothe | Board of Directors | 0 companies |
| Dag Tveterås | Board of Directors | 0 companies |
| Jason Turner | Board of Directors | 0 companies |
| Glenn van Heerden | Board of Directors | 0 companies |
| Catherine Margareta Röhstö Sahlgren | Board of Directors | 0 companies |
| Paul Leslie Ford | Board of Directors | 0 companies |
| Vasant Mistry | Board of Directors | 0 companies |
| Jan Schjøtz | Board of Directors | 0 companies |
| Per Erik Burud | Chairman | 0 companies |
| Ivan Nadelmann | Chairman | 0 companies |
| Christian Vinding Thomsen | Board of Directors | 0 companies |
| Patrick Kenneth Rankin | Board of Directors | 0 companies |
| Claus Korsgaard Knudsen | Board of Directors | 0 companies |
| Cecilie Haarseth | Board of Directors | 0 companies |
| Mark Jeffrey Servodidio | Chairman | 0 companies |
| Dorte Brix Nagell | Board of Directors | 0 companies |
| Morten Krarup | Board of Directors | 0 companies |
| Jens Kim Jeppesen | Board of Directors | 0 companies |
| Tor Øivind Kirkeng | Board of Directors | 0 companies |
| Dag Andre Johansen | Chairman | 0 companies |
| Mark John Kightley | Board of Directors | 0 companies |
| Camilla Larsen | Board of Directors | 0 companies |
| Murray Hennessy | Board of Directors | 0 companies |
| John Erik Nilsen | Board of Directors | 0 companies |