| Revenue | DKK -2K | -221% |
| EBITDA | DKK -2K | -221% |
| Net profit | DKK -2K | -190% |
| Total assets | DKK 58K | -9% |
| Equity | DKK 52K | -3% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.608 | 12.825 | 9.017 | 12.047 | 12.299 | 10.749 | 13.525 | -843 | -19 | -11 | -6 | 2 | -2 |
| Staff expenses | -5.119 | -10.238 | -12.096 | -10.109 | -11.049 | -10.756 | -10.096 | -24 | -1 | -0 | -0 | -0 | -0 |
| EBITDA | 2.489 | 2.073 | -3.087 | 1.759 | 1.250 | -6 | 3.344 | -867 | -20 | -11 | -6 | 2 | -2 |
| Depreciation & amort. | -358 | -440 | -411 | -209 | -350 | -354 | -2.538 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.131 | 1.633 | -3.498 | 1.550 | 900 | -361 | 806 | -867 | -20 | -11 | -6 | 2 | -2 |
| Net financials | -348 | -272 | -341 | -533 | -261 | -440 | -372 | -1 | -15 | -7 | -7 | 0 | 0 |
| Profit before tax | 1.783 | 1.361 | -3.839 | 1.017 | 639 | -801 | 435 | -868 | -35 | -18 | -13 | 2 | -2 |
| Tax | 492 | 320 | -815 | 214 | 157 | -134 | 421 | -191 | -8 | -5 | -3 | -0 | -0 |
| Net profit | 1.291 | 1.000 | -3.024 | 803 | 483 | -667 | 13 | -677 | -28 | -13 | -10 | 2 | -2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.120 | 14.870 | 15.351 | 16.944 | 15.844 | 13.568 | 830 | 284 | 289 | 87 | 90 | 63 | 58 |
| Equity | 1.980 | 2.980 | -44 | 759 | 1.242 | 470 | 484 | -193 | -221 | -234 | 51 | 53 | 52 |
| Long-term debt | 1.262 | 1.046 | 620 | 117 | 210 | 139 | 0 | 0 | 0 | 283 | 0 | 0 | 0 |
| Short-term debt | 14.756 | 10.676 | 14.775 | 14.068 | 12.392 | 10.959 | 346 | 477 | 510 | 38 | 38 | 10 | 6 |
| Total debt | 16.017 | 11.722 | 15.395 | 14.185 | 12.602 | 11.098 | 346 | 477 | 510 | 321 | 38 | 10 | 6 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
BP Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2015 | — | — | |
AR | Chairman | 2014 | — | — |
| Board of Directors | 2013 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAXENBORG HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Kolding Iversen | Chief Executive Officer | 0 companies |
| Bjarne Plahn | Chief Executive Officer | 0 companies |
| Roy Tuhus | Board of Directors | 0 companies |
| Bjørn Steinar Herberg | Board of Directors | 0 companies |
| Jens Christian Larsen | Board of Directors | 0 companies |
| Andrew John O'Brien | Board of Directors | 0 companies |
| Lars Erik Finne | Chairman | 0 companies |
| Peter Slaatorn | Chairman | 0 companies |
| Arne Rud | Chairman | 0 companies |
| Hilde Lise Nordahl | Board of Directors | 0 companies |
| Palle Grøn Iversen | Chairman | 0 companies |
| Ulrik Juel Nielsen | Chairman | 0 companies |
| Mona Bülow Plahn | Board of Directors | 0 companies |