| Revenue | DKK 60,2M | -7% |
| EBITDA | DKK 1M | -46% |
| Net profit | DKK -3,3M | +88% |
| Total assets | DKK 44,2M | -6% |
| Equity | DKK -22,3M | -10% |
| Employees | 34 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.369 | 4.386 | 15.223 | 13.489 | 15.234 | 29.641 | 39.021 | 53.776 | 50.534 | 52.758 | 67.008 | 64.679 | 60.187 |
| Staff expenses | -7.558 | -8.202 | -9.066 | -12.829 | -13.662 | -18.745 | -27.446 | -35.833 | -29.803 | -29.074 | -32.210 | -36.800 | -34.548 |
| EBITDA | -4.188 | -3.816 | 10.126 | 20.659 | 1.572 | 4.041 | -19.068 | -15.367 | 271 | 682 | 1.114 | 1.906 | 1.025 |
| Depreciation & amort. | 118 | -80 | 611 | -20 | -1 | 1.621 | -4.237 | -6.659 | -8.780 | -11.824 | -12.232 | -13.263 | -13.231 |
| EBIT | -4.306 | -3.896 | 9.515 | 20.640 | 1.571 | 2.420 | -23.305 | -22.026 | -8.509 | -11.142 | -11.118 | -11.357 | -12.206 |
| Net financials | -149 | -145 | -422 | 85 | -1.479 | -3.354 | -1.447 | -4.623 | -2.286 | -2.137 | -2.758 | -3.799 | -1.162 |
| Profit before tax | -4.455 | -4.041 | 9.093 | 20.725 | 1.984 | -934 | -28.035 | -28.592 | -10.795 | -13.279 | -13.876 | -15.156 | -13.368 |
| Tax | -0 | -0 | 1.985 | 10.000 | 946 | 3.725 | -2.264 | -3.536 | -2.833 | -2.739 | -3.240 | 12.345 | -10.090 |
| Net profit | -4.455 | -4.041 | 7.108 | 10.725 | 1.038 | -4.658 | -25.771 | -25.056 | -7.962 | -10.540 | -10.636 | -27.501 | -3.278 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.530 | 1.418 | 11.486 | 25.440 | 30.784 | 35.818 | 47.380 | 37.786 | 63.842 | 61.598 | 52.775 | 47.171 | 44.186 |
| Equity | -9.349 | -4.174 | 2.934 | 13.659 | 14.697 | 10.039 | 3.501 | -20.587 | -5.819 | -4.523 | -15.040 | -20.246 | -22.315 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 13.000 | 13.085 | 22.546 | 31.928 | 28.226 | 25.503 | 20.074 | 18.128 |
| Short-term debt | 11.878 | 5.592 | 8.552 | 11.781 | 16.087 | 12.780 | 30.794 | 35.827 | 37.734 | 37.895 | 42.312 | 47.343 | 48.373 |
| Total debt | 11.878 | 5.592 | 8.552 | 11.781 | 16.087 | 25.780 | 43.879 | 58.373 | 69.662 | 66.121 | 67.815 | 67.417 | 66.501 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CH Founder | Founder | 1999 | — | — |
CS Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
JV Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
BT Management | Management | 2017 | — | — |
RH Management | Management | 2017 | — | — |
EG Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
GM Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
FW Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2023 | — | — | |
JJ | Board of Directors | 2022 | — | — |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2023 | |
DICO ApS | Company | 10.0% | 10.0% | 2021 |
PE INVEST ApS | Company | 10.0% | 10.0% | 2021 |
AD.ANDCO ApS | Company | 5.0% | 5.0% | 2023 |
LERBRANDT LOKOMOTIV ApS | Company | 5.0% | 5.0% | 2023 |
STRATEGIC INVESTMENTS A/S | Company | 5.0% | 5.0% | 2021 |
| Individual | 100.0% | 100.0% | 2013 | |
| Individual | 5.0% | 5.0% | 2018 | |
Kapitalforeningen BankInvest Select | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Hyldahl | Founder | 0 companies |
| Christian Samsø Dohn | Chief Executive Officer | 0 companies |
| Jesper Valentin Holm | Chief Executive Officer | 0 companies |
| Mikko Sakari Hietanen | Chief Executive Officer | 0 companies |
| Bo Thorslund Sannung | Management | 0 companies |
| Rasmus Houlind | Management | 0 companies |
| Emre Gürsoy | Chief Executive Officer | 0 companies |
| Gert Michael Mortensen | Chief Executive Officer | 0 companies |
| Frederik Wiedemann | Chief Executive Officer | 0 companies |
| Jonas von Barnekow Benzon Hemmingsen | Chairman | 0 companies |
| Joar Welde | Chairman | 0 companies |
| Johnny Emil Søbæk Henriksen | Chairman | 0 companies |
| Thorsten Köhler | Board of Directors | 0 companies |
| Casper Moltke-Leth | Board of Directors | 0 companies |
| Jakob Algreen-Ussing | Board of Directors | 0 companies |
| Mikael Konnerup | Board of Directors | 0 companies |
| Jørgen Smidt | Board of Directors | 0 companies |
| Susanne Lund | Board of Directors | 0 companies |
| Jeppe Heinrich Zink | Board of Directors | 0 companies |
| Søren Voigt | Chairman | 0 companies |
| Michael Moesgaard Andersen | Board of Directors | 0 companies |
| Andreas Davies Sandbu | Board of Directors | 0 companies |
| Michael Frayne | Chairman | 0 companies |
| Kim Haugstrup Mikkelsen | Board of Directors | 0 companies |
| Peter Aue Elbek | Board of Directors | 0 companies |
| Jesper Genter Lohmann | Board of Directors | 0 companies |
| Martin Senning Eriksen | Board of Directors | 0 companies |
| Jan Juul | Board of Directors | 0 companies |
| Lilly Lærke Hesselholt | Board of Directors | 0 companies |
| Jan William Werner | Board of Directors | 0 companies |