| Revenue | DKK 14,9M | +21% |
| EBITDA | DKK 87K | +103% |
| Net profit | DKK -101K | +96% |
| Total assets | DKK 7,3M | -8% |
| Equity | DKK 2,5M | -4% |
| Employees | 12 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 9.938 | 16.519 | 16.683 | 12.301 | 14.915 |
| Staff expenses | -10.434 | -14.545 | -15.625 | -15.415 | -14.829 |
| EBITDA | -496 | 1.974 | 1.058 | -3.114 | 87 |
| Depreciation & amort. | -132 | -127 | -124 | -111 | -46 |
| EBIT | -628 | 1.847 | 934 | -3.225 | 41 |
| Net financials | 14 | -20 | -30 | -59 | -125 |
| Profit before tax | -614 | 1.826 | 903 | -3.284 | -85 |
| Tax | -83 | 433 | 241 | -681 | 17 |
| Net profit | -531 | 1.394 | 663 | -2.603 | -101 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 11.581 | 15.304 | 10.583 | 7.893 | 7.299 |
| Equity | 3.111 | 4.505 | 5.168 | 2.565 | 2.464 |
| Long-term debt | 1.044 | 1.044 | 982 | 1.030 | 1.041 |
| Short-term debt | 7.426 | 9.742 | 4.421 | 4.298 | 3.795 |
| Total debt | 8.470 | 10.786 | 5.404 | 5.328 | 4.835 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
OL Management | Management | 2003 |
| Former (7) | ||
RH Management | Management | 2001 – 2002 |
SM Management | Management | 2000 – 2001 |
CJ Management | Management | 2000 – 2001 |
TJ Management | Management | 2002 – 2003 |
PA Management | Management | 2000 – 2000 |
HM Management | Management | 2002 – 2002 |
OL Management | Management | 2002 – 2002 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2006 | |
| Board of Directors | 2025 | |
| Former (13) | ||
| Board of Directors | 2002 – 2003 | |
| Board of Directors | 2004 – 2005 | |
| Board of Directors | 2002 – 2003 | |
| Board of Directors | 2009 – 2012 | |
| Board of Directors | 2003 – 2004 | |
| Board of Directors | 2006 – 2009 | |
| Board of Directors | 2003 – 2004 | |
| Board of Directors | 2006 – 2007 | |
| Board of Directors | 2001 – 2002 | |
| Board of Directors | 2012 – 2025 | |
| Board of Directors | 2001 – 2002 | |
| Chairman | 2001 – 2002 | |
| Board of Directors | 2002 – 2003 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2013 | |
| Company | 20–24.99% | 20–24.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Robert Heier | Management | 0 companies |
| Stig Mikael Norr | Management | 0 companies |
| Claes Johan Nyberg | Management | 0 companies |
| Tom Jensen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Ola Lenes | Management | 0 companies |
| Hans Martin Green Andersen | Management | 0 companies |
| Ola Lenes | Management | 0 companies |
| Carsten Juul | Board of Directors | 0 companies |
| Nils Bjørntvedt | Board of Directors | 0 companies |
| Stephen James Cooney | Board of Directors | 0 companies |
| Kjell Opheim | Board of Directors | 0 companies |
| Tim Livett | Board of Directors | 0 companies |
| Ole Lauritsen | Board of Directors | 0 companies |
| Peter Bisgaard | Chairman | 0 companies |
| Chris Herrmannsen | Board of Directors | 0 companies |
| Hans Axel Kristensen | Board of Directors | 0 companies |
| Jens Holmberg | Board of Directors | 0 companies |
| Michael Hedegaard Lyng | Board of Directors | 0 companies |
| Lone Lenes | Board of Directors | 0 companies |
| Brendan Flood | Board of Directors | 0 companies |
| Andrew Grant | Chairman | 0 companies |
| Peter Malcolm Dolphin | Board of Directors | 0 companies |