| Revenue | DKK -264K | -37% |
| EBITDA | DKK -265K | +59% |
| Net profit | DKK -117K | +71% |
| Total assets | DKK 9,5M | -14% |
| Equity | DKK 9,4M | -15% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -190 | 140 | 7.737 | 8.669 | 9.639 | 8.213 | 7.801 | 5.001 | 1.373 | 1.200 | -779 | -420 | -264 |
| Staff expenses | -409 | -351 | -267 | -1.270 | -1.961 | -1.201 | -1.185 | -1.332 | -1.269 | -1.271 | -1.158 | -229 | -0 |
| EBITDA | -599 | -210 | 7.470 | 7.399 | 7.678 | 7.012 | 6.616 | 3.670 | 104 | -71 | -1.937 | -649 | -265 |
| Depreciation & amort. | -0 | -0 | -38 | -147 | -158 | -264 | -92 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -599 | -210 | 7.431 | 7.252 | 7.520 | 6.748 | 6.525 | 3.670 | 104 | -71 | -1.937 | -649 | -265 |
| Net financials | -59 | -259 | -429 | -136 | -112 | -58 | 140 | 276 | 163 | 126 | 93 | 135 | 116 |
| Profit before tax | -658 | -469 | 7.002 | 7.116 | 7.408 | 6.691 | 6.665 | 3.946 | 267 | 56 | -1.844 | -515 | -149 |
| Tax | -0 | -505 | 200 | 210 | -300 | -1.857 | -470 | -344 | -381 | 13 | -406 | -113 | -33 |
| Net profit | -658 | 36 | 6.802 | 6.906 | 7.708 | 8.547 | 7.136 | 4.290 | 648 | 42 | -1.439 | -401 | -117 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 252 | 4.389 | 19.510 | 44.728 | 39.801 | 35.752 | 32.079 | 24.298 | 19.758 | 16.487 | 13.663 | 11.154 | 9.540 |
| Equity | -4.869 | 2.278 | 9.080 | 7.008 | 14.716 | 20.263 | 21.399 | 19.689 | 17.337 | 15.879 | 12.941 | 11.039 | 9.423 |
| Long-term debt | 4.869 | 0 | 0 | 0 | 0 | 0 | 0 | 23 | 69 | 0 | 0 | 0 | 0 |
| Short-term debt | 252 | 2.111 | 9.991 | 37.720 | 25.086 | 15.489 | 10.571 | 4.586 | 2.352 | 608 | 722 | 115 | 118 |
| Total debt | 5.121 | 2.111 | 9.991 | 37.720 | 25.086 | 15.489 | 10.571 | 4.609 | 2.421 | 608 | 722 | 115 | 118 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 1997 | — | — |
ET | Audit | 1997 | — | — |
OD Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
JB Management | Management | 1997 | — | — |
PE Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Chairman | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AKP Group A/S | Company | 100.0% | 100.0% | 2025 |
Brandt Larsen Holding ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Røjskjær | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Ole Damgaard | Chief Executive Officer | 0 companies |
| Jørgen Brandt Larsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Michael Vinther | Board of Directors | 0 companies |
| Allan Kim Pedersen | Chairman | 0 companies |