| Revenue | DKK 13,9M | -4% |
| EBITDA | DKK -853K | -308% |
| Net profit | DKK -702K | -614% |
| Total assets | DKK 7,3M | -9% |
| Equity | DKK 2,8M | -20% |
| Employees | 23 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.858 | 7.591 | 9.253 | 10.740 | 11.762 | 12.169 | 13.072 | 13.855 | 13.913 | 13.969 | 14.055 | 14.508 | 13.908 |
| Staff expenses | -5.548 | -7.216 | -8.420 | -10.664 | -10.230 | -10.541 | -11.882 | -12.827 | -12.980 | -12.866 | -13.414 | -14.098 | -14.761 |
| EBITDA | 310 | 374 | 833 | 77 | 1.532 | 1.628 | 1.189 | 1.028 | 933 | 1.103 | 640 | 410 | -853 |
| Depreciation & amort. | -163 | -266 | -321 | -538 | -953 | -959 | -909 | -702 | -600 | -489 | -346 | -179 | -46 |
| EBIT | 147 | 109 | 512 | -461 | 579 | 669 | 281 | 327 | 333 | 614 | 295 | 231 | -899 |
| Net financials | 1 | -5 | -3 | 0 | 1 | -4 | -27 | -25 | -29 | -31 | -24 | -36 | 5 |
| Profit before tax | 148 | 104 | 509 | -461 | 580 | 665 | 254 | 302 | 304 | 583 | 271 | 195 | -894 |
| Tax | 33 | 4 | 127 | -114 | 130 | 150 | 59 | 70 | 67 | 132 | 65 | 59 | -193 |
| Net profit | 115 | 100 | 382 | -347 | 450 | 516 | 195 | 232 | 237 | 451 | 206 | 136 | -702 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.604 | 3.875 | 4.930 | 5.137 | 6.523 | 7.506 | 8.130 | 8.375 | 11.343 | 8.139 | 7.440 | 8.111 | 7.343 |
| Equity | 1.112 | 1.211 | 1.389 | 1.042 | 1.492 | 2.008 | 2.202 | 2.434 | 2.671 | 3.122 | 3.328 | 3.465 | 2.763 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.438 | 2.642 | 3.502 | 3.887 | 4.750 | 5.285 | 5.792 | 5.828 | 8.565 | 4.954 | 4.103 | 4.646 | 4.101 |
| Total debt | 2.438 | 2.642 | 3.502 | 3.887 | 4.750 | 5.285 | 5.792 | 5.828 | 8.565 | 4.954 | 4.103 | 4.646 | 4.101 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
LJ Management | Management | 2000 | — | — |
MS Management | Management | 2003 | — | — |
MK Management | Management | 2001 | — | — |
JA Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
HH Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2000 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2014 | — | — | |
| Deputy Chairman | 2008 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2005 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Lars Schmidt Larsen | Chief Executive Officer | 0 companies |
| Lars Johnny Christensen | Management | 0 companies |
| Martin Seefeldt Borgen | Management | 0 companies |
| Martin Kjelder Lund | Management | 0 companies |
| Jesper Arp-Hansen | Chief Executive Officer | 0 companies |
| Martin Birkjær Madsen | Chief Executive Officer | 0 companies |
| Hans Henrik Agger | Management | 0 companies |
| Stephan Johannes Agger | Board of Directors | 0 companies |
| Hans-Henrik Højberg Heming | Chairman | 0 companies |
| John Pedersen | Board of Directors | 0 companies |
| Henriette Søltoft | Board of Directors | 0 companies |
| Michael Karvø | Chairman | 0 companies |
| Martin Bruun-Houmølle | Deputy Chairman | 0 companies |
| Anders Christian Andersen | Board of Directors | 0 companies |
| Agnete Mühldorff Sigurd | Board of Directors | 0 companies |
| Jens Lindboe-Larsen | Board of Directors | 0 companies |
| Kim Munch Lendal | Board of Directors | 0 companies |
| Birgitte Mikkelsen | Board of Directors | 0 companies |
| Carsten Orth Gaarn-Larsen | Board of Directors | 0 companies |
| Rene Thomsen | Board of Directors | 0 companies |
| Morten Bruun Pedersen | Board of Directors | 0 companies |
| Susanne Ottesen | Board of Directors | 0 companies |
| Hanne Bender | Board of Directors | 0 companies |
| Martin Vilhelm von Haller Baggesen Grønbæk | Board of Directors | 0 companies |
| Kien Trung Lac | Board of Directors | 0 companies |
| Villy Dyhr | Board of Directors | 0 companies |
| Martha Nør Kjeldsen | Board of Directors | 0 companies |
| Niels Ralund | Board of Directors | 0 companies |
| Jane Eis Larsen | Board of Directors | 0 companies |
| Rikke Skadhauge Seerup Krogsgård | Board of Directors | 0 companies |
| Mogens Bjerre | Chairman | 0 companies |
| Tina Dhanda Kalsi | Deputy Chairman | 0 companies |
| Louise Fjord | Deputy Chairman | 0 companies |
| Susanne Karstoft | Board of Directors | 0 companies |
| Lars William Wesch | Board of Directors | 0 companies |
| Sidsel Gunilla Dyrholm Holst | Board of Directors | 0 companies |
| Marianne Becker Andersen | Board of Directors | 0 companies |
| Lars Fruergaard | Board of Directors | 0 companies |
| Per Lykke Valkki | Board of Directors | 0 companies |
| Leif Limkilde Bloch | Board of Directors | 0 companies |
| Ralf Egede Andersen | Board of Directors | 0 companies |
| Tina Füssel | Board of Directors | 0 companies |
| Jacob Primault | Board of Directors | 0 companies |
| Henrik Hjorth | Board of Directors | 0 companies |
| Jens Berthelsen | Board of Directors | 0 companies |
| Anette Høyrup Rasmussen | Board of Directors | 0 companies |
| Lone Rasmussen | Board of Directors | 0 companies |
| Annette Weber Falberg | Board of Directors | 0 companies |
| Henrik Hornstrup | Board of Directors | 0 companies |
| Niels Bjørn-Andersen | Board of Directors | 0 companies |
| Claus Jørn Hjorting | Board of Directors | 0 companies |
| Kresten Toksvig Bjerre | Board of Directors | 0 companies |