| Revenue | DKK -32,7M | -508% |
| EBITDA | DKK -48,2M | -270% |
| Net profit | DKK -64,9M | -193% |
| Total assets | DKK 80,8M | -19% |
| Equity | DKK -57,2M | -840% |
| Employees | 8 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 56.245 | 34.335 | 9.104 | 8.027 | -32.719 |
| Staff expenses | -18.107 | -18.164 | -16.556 | -21.055 | -15.509 |
| EBITDA | 38.138 | 16.171 | -7.452 | -13.028 | -48.243 |
| Depreciation & amort. | -334 | -549 | -536 | -475 | -7.367 |
| EBIT | 37.804 | 15.622 | -7.988 | -13.503 | -55.610 |
| Net financials | -211 | 1.765 | -57 | -3.819 | -5.795 |
| Profit before tax | 37.593 | 17.387 | -8.045 | -17.322 | -61.405 |
| Tax | 7.470 | 2.341 | -1.617 | 4.809 | 3.500 |
| Net profit | 30.123 | 15.046 | -6.428 | -22.131 | -64.905 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 104.890 | 98.543 | 76.688 | 99.577 | 80.776 |
| Equity | 53.927 | 43.973 | 27.545 | 7.723 | -57.182 |
| Long-term debt | 4.842 | 1.385 | 1.385 | 29.929 | 20.834 |
| Short-term debt | 46.121 | 53.185 | 47.758 | 61.925 | 117.124 |
| Total debt | 50.963 | 54.570 | 49.143 | 91.854 | 137.958 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
TD Management | Management | 2018 – 2020 |
FR Chief Executive Officer | Chief Executive Officer | 2019 – 2022 |
MF Management | Management | 2013 – 2017 |
DJ Management | Management | 2017 – 2018 |
KK Chief Executive Officer | Chief Executive Officer | 2024 – 2024 |
GW Management | Management | 2012 – 2023 |
RT Management | Management | 2013 – 2013 |
MK Chief Executive Officer | Chief Executive Officer | 2022 – 2023 |
BJ Chief Executive Officer | Chief Executive Officer | 2012 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (17) | ||
| Chairman | 2024 – 2024 | |
| Deputy Chairman | 2013 – 2019 | |
| Board of Directors | 2019 – 2023 | |
| Board of Directors | 2012 – 2015 | |
| Board of Directors | 1999 – 1999 | |
| Chairman | 2013 – 2024 | |
| Deputy Chairman | 2019 – 2024 | |
| Board of Directors | 2024 – 2024 | |
| Board of Directors | 2019 – 2024 | |
| Board of Directors | 2015 – 2019 | |
| Board of Directors | 2019 – 2024 | |
| Board of Directors | 2013 – 2021 | |
| Board of Directors | 2015 – 2019 | |
| Board of Directors | 2023 – 2024 | |
| Board of Directors | 1999 – 1999 | |
| Chairman | 1999 – 1999 | |
| Board of Directors | 2024 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2013 | |
| Company | 20–24.99% | 20–24.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Tommy Domar Fischer | Management | 0 companies |
| Flemming Rasmussen | Chief Executive Officer | 0 companies |
| Morten Funder | Management | 0 companies |
| Dan Jensen | Management | 0 companies |
| Kim Kronborg Christiansen | Chief Executive Officer | 0 companies |
| Gert Westergaard | Management | 0 companies |
| Randi Toftlund Pedersen | Management | 0 companies |
| Michael Kaalund | Chief Executive Officer | 0 companies |
| Bent Juul Larsen | Chief Executive Officer | 0 companies |
| Peter Degnboel Thostrup | Chairman | 0 companies |
| Jan Nielsen | Deputy Chairman | 0 companies |
| Bjørn Thorsen | Board of Directors | 0 companies |
| Leif Tjørnelund Thomsen | Board of Directors | 0 companies |
| Hanne Larsen | Board of Directors | 0 companies |
| Anders Cold | Chairman | 0 companies |
| Peter Eriksen Jensen | Deputy Chairman | 0 companies |
| Jens Kristensen | Board of Directors | 0 companies |
| Erik Andresen | Board of Directors | 0 companies |
| Lars Blavnsfeldt | Board of Directors | 0 companies |
| Ralf Astrup | Board of Directors | 0 companies |
| Ib Andresen | Board of Directors | 0 companies |
| Peter Rindebæk Andersen | Board of Directors | 0 companies |
| Lars Fuglsang | Board of Directors | 0 companies |
| Susanne Westergaard | Board of Directors | 0 companies |
| Palle Damkjær | Chairman | 0 companies |
| Dan Højgaard Jensen | Board of Directors | 0 companies |