| Revenue | DKK 13,7M | -45% |
| EBITDA | DKK -8,8M | -334% |
| Net profit | DKK -32M | -1089% |
| Total assets | DKK 48,8M | -15% |
| Equity | DKK -4,8M | +73% |
| Employees | 41 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | -110 | 8.769 | 11.277 | 16.697 | 19.399 | 23.609 | 31.680 | 28.156 | 22.038 | 24.935 | 13.672 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7.109 | -9.663 | -10.498 | -11.581 | -13.793 | -15.885 | -16.985 | -15.169 | -16.396 | -20.369 | -22.499 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -7.219 | -895 | 779 | 5.117 | 5.607 | 7.724 | 14.695 | 12.987 | 5.642 | 3.773 | -8.827 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -131 | -109 | -193 | -328 | -421 | -435 | -587 | -665 | -610 | -528 | -950 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -7.350 | -1.004 | 587 | 4.789 | 5.186 | 7.289 | 14.108 | 12.323 | 5.032 | 3.245 | -9.777 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.434 | -3.993 | -3.436 | -2.844 | -3.279 | 756 | -2.002 | -5.421 | -8.230 | -5.938 | -21.766 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | -8.288 | -4.997 | -2.849 | 1.945 | 1.907 | 8.045 | 12.106 | 6.901 | -3.198 | -1.901 | -31.543 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2.248 | -720 | 25 | 492 | 612 | 1.281 | 2.871 | 2.610 | 936 | -0 | 480 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | -10.536 | -4.277 | -2.874 | 1.454 | 1.295 | 6.764 | 9.235 | 4.291 | -4.134 | -2.693 | -32.023 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.862 | 22.746 | 23.634 | 30.009 | 26.356 | 27.713 | 30.494 | 53.200 | 61.679 | 57.313 | 48.765 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | -29.511 | -33.788 | -38.258 | -36.804 | -35.509 | -28.745 | -14.894 | -10.595 | -14.520 | -17.732 | -4.755 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.387 | 51.836 | 55.469 | 59.981 | 60.041 | 56.459 | 45.388 | 63.795 | 76.189 | 74.885 | 53.520 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.387 | 51.836 | 55.469 | 59.981 | 60.041 | 56.459 | 45.388 | 63.795 | 76.199 | 74.885 | 53.520 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
KT Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
PB Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
MC Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Carrington Holding ApS | Company | 100.0% | 100.0% | 2023 |
VICH 4918 A/S | Company | 10.0% | 10.0% | 2023 |
12. JUNI 1976 ApS | Company | 20.0% | 20.0% | 2018 |
| Individual | 33.3% | 33.3% | 2023 | |
T.K.O. Holding ApS | Company | 10.0% | 10.0% | 2018 |
EVR 1 B ApS | Company | 10.0% | 10.0% | 2018 |
EVR 1 ApS | Company | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Bjørn Nellemann | Chief Executive Officer | 0 companies |
| Kyrk Tassai Macmillan | Chief Executive Officer | 0 companies |
| Per Bech Gasseholm | Chief Executive Officer | 0 companies |
| Mads Christian Bønnelycke Lunøe | Chief Executive Officer | 0 companies |
| Anders Cleemann | Board of Directors | 0 companies |
| Troels Knut Rørbæk Askerud | Chairman | 0 companies |
| Bo Raahauge Rasmussen | Board of Directors | 0 companies |
| Camille Marence | Board of Directors | 0 companies |
| Adam Frederik Bønnelycke Lunøe | Board of Directors | 0 companies |
| Henrik Vilhelm Fuglsang | Board of Directors | 0 companies |
| Kåre Bo Stolt | Board of Directors | 0 companies |
| Peter Fabrin | Chairman | 0 companies |
| Mikael Lunøe | Chairman | 0 companies |
| Thomas Karl Oskar Olsen | Board of Directors | 0 companies |
| Kristoffer Dahy Ernst | Board of Directors | 0 companies |
| Johan Frederik Clarentius Gertz | Board of Directors | 0 companies |
| Claus Kongsted Nielsen | Board of Directors | 0 companies |