| Revenue | DKK 3,2M | -11% |
| EBITDA | DKK 214K | +1019% |
| Net profit | DKK -4,3M | +24% |
| Total assets | DKK 1,5M | -59% |
| Equity | DKK -22,6M | -24% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 48.822 | 24.956 | 29.367 | 33.383 | 31.169 | 25.341 | 31.106 | 24.144 | 13.625 | 7.641 | 3.326 | 11.937 | 3.611 | 3.203 |
| Staff expenses | -27.425 | -13.343 | -16.847 | -20.528 | -17.545 | -18.026 | -26.591 | -20.671 | -15.642 | -12.180 | -12.223 | -8.331 | -3.634 | -2.989 |
| EBITDA | 21.397 | 11.613 | 12.520 | 12.855 | 13.624 | 7.315 | 4.516 | 3.473 | -2.018 | -4.539 | -8.897 | 3.607 | -23 | 214 |
| Depreciation & amort. | 5.178 | -9.027 | -7.168 | -7.421 | -8.189 | -8.301 | -8.325 | -7.774 | -7.245 | -6.762 | -5.998 | -4.749 | -4.566 | -3.405 |
| EBIT | 16.218 | 2.585 | 5.352 | 5.434 | 5.436 | -986 | -3.810 | -4.301 | -9.263 | -11.301 | -14.895 | -1.143 | -4.590 | -3.190 |
| Net financials | -445 | -2.132 | -5.628 | -3.862 | -1.832 | -646 | -724 | -207 | -838 | -814 | -1.385 | -1.980 | -1.139 | -1.149 |
| Profit before tax | 15.773 | 454 | -277 | 1.572 | 3.604 | -1.632 | -4.533 | -4.508 | -10.101 | -12.116 | -16.280 | -3.123 | -5.729 | -4.339 |
| Tax | 3.863 | 444 | 735 | 1.098 | 1.105 | -333 | -955 | -1.004 | -2.497 | -2.655 | -187 | -332 | -0 | -0 |
| Net profit | 11.910 | 10 | -1.012 | 474 | 2.499 | -1.299 | -3.578 | -3.504 | -7.604 | -9.461 | -16.093 | -2.791 | -5.729 | -4.339 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 44.620 | 56.804 | 41.204 | 37.335 | 37.636 | 32.935 | 23.817 | 20.597 | 16.988 | 13.968 | 11.313 | 7.728 | 3.729 | 1.522 |
| Equity | 15.633 | 16.090 | 7.396 | 7.924 | 9.448 | 8.277 | 4.974 | 6.403 | -758 | -10.219 | -26.312 | -12.576 | -18.304 | -22.644 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 154 | 1.057 | 1.067 | 1.089 | 1.127 | 1.162 | 1.205 |
| Short-term debt | 27.015 | 38.299 | 30.659 | 25.268 | 24.078 | 20.881 | 15.638 | 11.777 | 13.848 | 22.933 | 36.536 | 19.176 | 20.871 | 22.961 |
| Total debt | 27.015 | 38.299 | 30.659 | 25.268 | 24.078 | 20.881 | 15.638 | 11.931 | 14.905 | 24.000 | 37.626 | 20.304 | 22.033 | 24.166 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LU Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
AP Management | Management | 2026 | — | — |
KL Audit | Audit | 2003 | — | — |
LB Management | Management | 2002 | — | — |
RH Management | Management | 2026 | — | — |
DM Management | Management | 2021 | — | — |
LE Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
PA Management | Management | 2001 | — | — |
CJ Management | Management | 2021 | — | — |
ME Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2020 | |
OSJMX HOLDING ApS | Company | 10.0% | 10.0% | 2011 |
A&A GROUP HOLDING A/S | Company | 50.0% | 50.0% | 2006 |
Stensdal Group Holding A/S | Company | 90.0% | 90.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Uffe Diemer | Chief Executive Officer | 0 companies |
| Apratim Purakayastha | Management | 0 companies |
| Kurt Lægaard | Audit | 0 companies |
| Lars Barsøe | Management | 0 companies |
| Richard Hanan Whalen | Management | 0 companies |
| David Malcom Keane | Management | 0 companies |
| Lars Ejnar Meincke | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Cyril James Desouza | Management | 0 companies |
| Morten Ellermann Hjelmsø | Chief Executive Officer | 0 companies |
| Cyril James Desouza | Board of Directors | 0 companies |
| Claire Carley | Board of Directors | 0 companies |
| Søren Stensdal | Chairman | 0 companies |
| Ole Depping Schneider | Board of Directors | 0 companies |
| Stine Bernt Stryhn | Board of Directors | 0 companies |
| Niels Schiersing | Board of Directors | 0 companies |
| Henrik Sparup | Board of Directors | 0 companies |
| Kevin Francis Collins | Chairman | 0 companies |
| Mark Theodore Ohlsson | Board of Directors | 0 companies |
| Thomas Robert Amos | Chairman | 0 companies |
| Michael Vinther | Board of Directors | 0 companies |
| Michael Paul Abbruzzese | Board of Directors | 0 companies |