| Revenue | DKK 5,9M | -4% |
| EBITDA | DKK -9,4M | +7% |
| Net profit | DKK -11,4M | +0% |
| Total assets | DKK 7M | +12% |
| Equity | DKK -62,1M | -22% |
| Employees | 14 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 12.451 | 12.738 | 7.921 | 6.195 | 5.931 |
| Staff expenses | -18.713 | -17.635 | -17.414 | -16.302 | -15.323 |
| EBITDA | -6.262 | -4.897 | -9.493 | -10.107 | -9.392 |
| Depreciation & amort. | -230 | -216 | -328 | -611 | -578 |
| EBIT | -6.492 | -5.113 | -9.821 | -10.718 | -9.970 |
| Net financials | 376 | -134 | -1.059 | -3.007 | -3.625 |
| Profit before tax | -6.116 | -5.247 | -10.880 | -13.725 | -13.595 |
| Tax | -1.365 | -1.179 | -2.160 | -2.359 | -2.206 |
| Net profit | -4.751 | -4.068 | -8.720 | -11.366 | -11.389 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 8.599 | 6.273 | 10.398 | 6.206 | 6.962 |
| Equity | -26.560 | -30.628 | -39.348 | -50.714 | -62.103 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 35.159 | 36.901 | 49.746 | 56.920 | 69.065 |
| Total debt | 35.159 | 36.901 | 49.746 | 56.920 | 69.065 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Chief Executive Officer | Chief Executive Officer | 2019 |
| Former (8) | ||
MS Chief Executive Officer | Chief Executive Officer | 2016 – 2019 |
SS Chief Executive Officer | Chief Executive Officer | 2013 – 2014 |
JB Chief Executive Officer | Chief Executive Officer | 2012 – 2013 |
TD Chief Executive Officer | Chief Executive Officer | 2011 – 2012 |
NH Chief Executive Officer | Chief Executive Officer | 2014 – 2016 |
AB Management | Management | 2001 – 2005 |
JW Chief Executive Officer | Chief Executive Officer | 2009 – 2010 |
FJ Chief Executive Officer | Chief Executive Officer | 2010 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2017 | |
| Former (20) | ||
| Chairman | 2001 – 2002 | |
| Board of Directors | 2001 – 2005 | |
| Board of Directors | 2010 – 2011 | |
| Board of Directors | 2010 – 2014 | |
| Chairman | 2008 – 2009 | |
| Board of Directors | 2006 – 2009 | |
| Board of Directors | 2010 – 2012 | |
| Board of Directors | 2006 – 2007 | |
| Board of Directors | 2002 – 2003 | |
| Chairman | 2007 – 2008 | |
| Board of Directors | 2002 – 2003 | |
| Board of Directors | 2010 – 2014 | |
| Chairman | 2011 – 2014 | |
| Board of Directors | 2020 – 2024 | |
| Board of Directors | 2024 – 2025 | |
| Chairman | 2014 – 2017 | |
| Board of Directors | 2006 – 2009 | |
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2011 – 2014 | |
| Chairman | 2006 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2016 | |
| Individual | 100% | 100% | 2016 | |
| Company | 90–99.99% | 90–99.99% | 2014 | |
| Company | 5–9.99% | 5–9.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Michel Stephan Pawlicz | Chief Executive Officer | 0 companies |
| Sten Søren Larsen | Chief Executive Officer | 0 companies |
| Jan Birger Andersson | Chief Executive Officer | 0 companies |
| Thomas David Hartwig | Chief Executive Officer | 0 companies |
| Niels Husted Kjær | Chief Executive Officer | 0 companies |
| Andrew Bruno Dobbs | Management | 0 companies |
| Jan Waage | Chief Executive Officer | 0 companies |
| Marcel Lantinga | Chief Executive Officer | 0 companies |
| Frits Johannes Thomsen | Chief Executive Officer | 0 companies |
| Bent Dall | Chairman | 0 companies |
| Allan Bo Jørgensen | Board of Directors | 0 companies |
| Scott Thomas Rich | Board of Directors | 0 companies |
| Henrik Kagenow | Board of Directors | 0 companies |
| Tonni Bülow-Nielsen | Board of Directors | 0 companies |
| Carlos Finn Melia Christensen | Chairman | 0 companies |
| Kjeld Lisby | Board of Directors | 0 companies |
| Jørgen Jensen | Board of Directors | 0 companies |
| Sten Bang Christensen | Board of Directors | 0 companies |
| Peter Møller-Jensen | Board of Directors | 0 companies |
| Søren Asger Ravn | Chairman | 0 companies |
| Bjarne Solberg Hansen | Board of Directors | 0 companies |
| Claus Christensen | Board of Directors | 0 companies |
| Jørn Kildegaard Andersen | Chairman | 0 companies |
| Lucas Hermanus Maria Wijnhoven | Board of Directors | 0 companies |
| Cynthia Thelma Antonia Kommeren | Board of Directors | 0 companies |
| Richard Alan Stroobosscher | Chairman | 0 companies |
| Ronald Barry Schilling | Board of Directors | 0 companies |
| Jean-Luc Paul Chrysole Durieux | Board of Directors | 0 companies |
| Ryan John Thorvilson | Chairman | 0 companies |
| Ulrik Jørring | Board of Directors | 0 companies |
| Claus Melgaard | Chairman | 0 companies |