| Revenue | DKK -87K | -103% |
| EBITDA | DKK -91K | -1281% |
| Net profit | DKK -35K | +58% |
| Total assets | DKK 2M | -8% |
| Equity | DKK 686K | -66% |
| Employees | 12 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 8.439 | 10.622 | 7.795 | 3.395 | -87 |
| Staff expenses | -7.888 | -9.713 | -8.135 | -3.312 | -2 |
| EBITDA | 551 | 909 | -340 | 8 | -91 |
| Depreciation & amort. | -133 | -140 | -98 | -19 | -0 |
| EBIT | 418 | 769 | -438 | -12 | -91 |
| Net financials | -45 | -36 | -64 | -94 | 46 |
| Profit before tax | 373 | 733 | -502 | -105 | -45 |
| Tax | 86 | 162 | -110 | -21 | -10 |
| Net profit | 287 | 570 | -392 | -84 | -35 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 8.119 | 9.526 | 6.768 | 2.180 | 1.995 |
| Equity | 1.926 | 2.497 | 2.105 | 2.021 | 686 |
| Long-term debt | 494 | 494 | 494 | 0 | 0 |
| Short-term debt | 2.650 | 6.502 | 4.169 | 159 | 1.310 |
| Total debt | 3.143 | 6.996 | 4.663 | 159 | 1.310 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CG Management | Management | 2013 |
| Former (3) | ||
TB Management | Management | 2000 – 2001 |
PA Management | Management | 2000 – 2000 |
OF Management | Management | 2001 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2015 | |
| Board of Directors | 2020 | |
| Chairman | 2013 | |
| Former (7) | ||
| Board of Directors | 2000 – 2000 | |
| Board of Directors | 2000 – 2006 | |
| Board of Directors | 2006 – 2015 | |
| Board of Directors | 2001 – 2002 | |
| Board of Directors | 2006 – 2010 | |
| Chairman | 2002 – 2013 | |
| Chairman | 2000 – 2000 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Bundgaard Nielsen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Ole Frendesen | Management | 0 companies |
| Carsten Grønning | Management | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Knud Boel Troelsen | Board of Directors | 0 companies |
| Jeppe Nørregaard Grønning | Board of Directors | 0 companies |
| Sidsel Grønning | Board of Directors | 0 companies |
| Nikolaj Hennskov | Board of Directors | 0 companies |
| Lasse Thomsen | Board of Directors | 0 companies |
| Casper Torp Jensen | Board of Directors | 0 companies |
| Anette Grønning | Chairman | 0 companies |
| Majbritt Ringmann Frendesen | Chairman | 0 companies |
| Kim Madsen | Chairman | 0 companies |