| Revenue | DKK 707K | -99% |
| EBITDA | DKK -1,5M | +74% |
| Net profit | DKK -6,8M | +70% |
| Total assets | DKK 13,5M | -90% |
| Equity | DKK -46,9M | -17% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 32.801 | 15.797 | 26.930 | 52.485 | 707 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -20.595 | 1.097 | -14.869 | -5.886 | -1.535 |
| Depreciation & amort. | -29.682 | -19.990 | -26.190 | -10.274 | -0 |
| EBIT | -50.277 | -18.893 | -41.059 | -16.160 | -1.535 |
| Net financials | -1.810 | -3.119 | -7.387 | -10.366 | -3.786 |
| Profit before tax | -52.087 | -22.012 | -48.446 | -26.526 | -5.321 |
| Tax | -10.763 | -10.974 | 5.709 | -3.756 | 1.473 |
| Net profit | -41.324 | -11.038 | -54.155 | -22.770 | -6.795 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 124.650 | 126.669 | 119.359 | 135.617 | 13.533 |
| Equity | 47.820 | 36.782 | -17.373 | -40.143 | -46.938 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 76.830 | 89.887 | 136.732 | 171.528 | 56.432 |
| Total debt | 76.830 | 89.887 | 136.732 | 171.528 | 56.432 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PA Management | Management | 2024 |
| Former (9) | ||
SD Management | Management | 2022 – 2024 |
FA Management | Management | 1977 – 2005 |
JF | Audit | 1977 – 1999 |
AD Management | Management | 2015 – 2019 |
PR Management | Management | 2005 – 2008 |
MK Chief Executive Officer | Chief Executive Officer | 2019 – 2022 |
JP Management | Management | 2008 – 2015 |
ST | Audit | 2000 – 2006 |
AN | Audit | 1977 – 2000 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2023 | |
| Chairman | 2023 | |
| Former (26) | ||
| Chairman | 2008 – 2008 | |
| Board of Directors | 2017 – 2022 | |
| Chairman | 1977 – 1998 | |
| Chairman | 2000 – 2001 | |
| Board of Directors | 1977 – 1989 | |
| Chairman | 2013 – 2017 | |
| Board of Directors | 2009 – 2015 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 1977 – 1993 | |
| Board of Directors | 2002 – 2006 | |
| Chairman | 2018 – 2018 | |
| Board of Directors | 1996 – 2002 | |
| Chairman | 2022 – 2023 | |
| Board of Directors | 1977 – 1993 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 1997 – 2005 | |
| Chairman | 2001 – 2005 | |
| Board of Directors | 2013 – 2017 | |
| Board of Directors | 1977 – 1996 | |
| Chairman | 2021 – 2022 | |
| Board of Directors | 1977 – 1993 | |
| Chairman | 1977 – 1997 | |
| Board of Directors | 2022 – 2023 | |
| Chairman | 2022 – 2022 | |
| Chairman | 2018 – 2021 | |
| Chairman | 2008 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Dalgaard Andersen | Management | 0 companies |
| Firmaet A.P. Møller | Management | 0 companies |
| Jørgen Frank Jakobsen | Audit | 0 companies |
| Peter Asboe | Management | 0 companies |
| Angela Durkin | Management | 0 companies |
| Peter Rønnest Andersen | Management | 0 companies |
| Morten Kelstrup | Chief Executive Officer | 0 companies |
| Jørn Peter Madsen | Management | 0 companies |
| Søren Thorup Sørensen | Audit | 0 companies |
| Aksel Niels Runge Johansen | Audit | 0 companies |
| Paul Hans Carsten Pedersen | Chairman | 0 companies |
| Klaus Greven Kristensen | Board of Directors | 0 companies |
| Jørgen Jep Loft | Chairman | 0 companies |
| Thomas Thune Andersen | Chairman | 0 companies |
| Leif Vilhelm Arnesen | Board of Directors | 0 companies |
| Marianne Sørensen Henriksen | Chairman | 0 companies |
| Martin Fruergaard | Board of Directors | 0 companies |
| Lars Østergaard | Board of Directors | 0 companies |
| Heinrich Nissen | Board of Directors | 0 companies |
| Bruce Boyle | Board of Directors | 0 companies |
| Christian Gorrissen | Board of Directors | 0 companies |
| Priya Saldanha Leth-Jørgensen | Chairman | 0 companies |
| Jan Al-Erhayem | Board of Directors | 0 companies |
| Claus Bachmann | Chairman | 0 companies |
| Thomas Backmann | Chairman | 0 companies |
| John Mansfeldt Guldbrandsen | Board of Directors | 0 companies |
| Ana Lucia Pocas Zambelli | Board of Directors | 0 companies |
| Lars Thue Christensen | Board of Directors | 0 companies |
| Tage Benedikt Bundgaard | Chairman | 0 companies |
| Samir Abboud | Board of Directors | 0 companies |
| Eivind Drachmann Kolding | Board of Directors | 0 companies |
| Christine Jeanne Brennet | Chairman | 0 companies |
| Birger Christian Jürgensen | Board of Directors | 0 companies |
| Per Flemming Stæhr | Chairman | 0 companies |
| Tine Østergaard Hansen | Board of Directors | 0 companies |
| Brian Nygaard | Chairman | 0 companies |
| Jesper Ridder Olsen | Chairman | 0 companies |
| Claus Michael Valentin Hemmingsen | Chairman | 0 companies |