| Revenue | DKK 8,2M | -5% |
| EBITDA | DKK -3,2M | +23% |
| Net profit | DKK -2,8M | +32% |
| Total assets | DKK 17,9M | -35% |
| Equity | DKK 5M | -4% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.964 | 8.652 | 10.799 | 13.094 | 12.664 | 14.781 | 11.222 | 11.996 | 3.415 | 7.234 | 6.114 | 8.064 | 8.620 | 8.152 |
| Staff expenses | -7.359 | -10.730 | -10.001 | -9.497 | -8.435 | -10.910 | -5.075 | -5.958 | -1.289 | -5.176 | -4.176 | -0 | -0 | -0 |
| EBITDA | -9.035 | -11.904 | -6.217 | -3.198 | -1.648 | -486 | 2.528 | 2.487 | 861 | -2.757 | -2.388 | -950 | -4.200 | -3.221 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9.035 | -11.904 | -6.217 | -3.198 | -1.648 | -486 | 2.528 | 2.487 | 861 | -2.757 | -2.388 | -950 | -4.200 | -3.221 |
| Net financials | -1.778 | -503 | -1.351 | -1.101 | -1.574 | -1.713 | -74 | -94 | -23 | 377 | 27 | -52 | 34 | 386 |
| Profit before tax | -10.813 | -12.407 | -7.568 | -4.299 | -3.223 | -2.180 | 2.454 | 2.393 | 838 | -2.380 | -2.361 | -1.002 | -4.166 | -2.835 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3.000 | -0 | 3.000 | -0 | -0 | -0 | -0 |
| Net profit | -10.813 | -12.407 | -7.568 | -4.299 | -3.223 | -2.180 | 2.454 | 5.393 | 838 | -5.380 | -2.361 | -1.002 | -4.166 | -2.835 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.043 | 19.573 | 17.007 | 17.244 | 15.162 | 31.208 | 25.458 | 44.064 | 48.738 | 66.570 | 24.366 | 21.295 | 27.441 | 17.893 |
| Equity | -5.492 | -17.898 | -25.466 | -29.765 | -32.988 | 12.181 | 14.635 | 20.028 | 20.865 | 12.674 | 10.313 | 9.311 | 5.145 | 4.962 |
| Long-term debt | 0 | 155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 24.534 | 37.316 | 42.474 | 47.010 | 48.150 | 19.027 | 10.824 | 24.036 | 27.872 | 53.896 | 14.053 | 11.984 | 22.296 | 12.931 |
| Total debt | 24.534 | 37.471 | 42.474 | 47.010 | 48.150 | 19.027 | 10.824 | 24.036 | 27.872 | 53.896 | 14.053 | 11.984 | 22.296 | 12.931 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AE Management | Management | 2020 | — | — |
SG Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
LS Management | Management | 2000 | — | — |
RS Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
KG Management | Management | 2022 | — | — |
PA Management | Management | 1999 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
CS Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2000 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Ann Emma Caroline Pålsson | Management | 0 companies |
| Suzanne Gravlev Grønfeldt | Chief Executive Officer | 0 companies |
| Leif Stig Bergvall Hansen | Management | 0 companies |
| Robert Stephan Dackeskog | Chief Executive Officer | 0 companies |
| Kasper Grønnegaard | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Jes Bjerregaard | Chief Executive Officer | 0 companies |
| Christian Sinding | Management | 0 companies |
| Carolus Hermanus van Bemmelen | Chairman | 0 companies |
| Henrik Krieger von Lowzow | Board of Directors | 0 companies |
| Jan Olof Svenning | Chairman | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Karl Erik Larsson | Board of Directors | 0 companies |
| Cecilia Karlsson | Board of Directors | 0 companies |
| Suzanne Anette Lindström | Chairman | 0 companies |
| Alf Johannes Ehinger | Board of Directors | 0 companies |
| David Langel | Board of Directors | 0 companies |
| Torbjörn Axelsson | Board of Directors | 0 companies |
| Yann Fabrice Montalbot | Chairman | 0 companies |
| Philip Andrews | Board of Directors | 0 companies |
| Madelene Martina Hagman | Board of Directors | 0 companies |
| Jari Esko Latvanen | Chairman | 0 companies |
| Wayne Brian Hudson | Chairman | 0 companies |
| Per Lennart Revström | Board of Directors | 0 companies |
| Peter Andreas Odemark | Chairman | 0 companies |
| Nils Johan Henrik Hjalmarsson | Chairman | 0 companies |
| Björn Olof Ståhlnacke | Board of Directors | 0 companies |
| Lars Peter Nilsson | Chairman | 0 companies |
| Anders Niklas Finné | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Carl Håkan Johansson | Board of Directors | 0 companies |
| Robert Tjerk Bruijnen | Chairman | 0 companies |
| Christopher Paul Britton | Chairman | 0 companies |
| John Tennent Terras | Board of Directors | 0 companies |