| Revenue | DKK 5,2M | +32% |
| EBITDA | DKK -587K | -301% |
| Net profit | DKK -533K | -350% |
| Total assets | DKK 2,9M | -36% |
| Equity | DKK 1,6M | -40% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.897 | 3.591 | 3.733 | 3.276 | 3.188 | 3.208 | 3.576 | 3.663 | 3.773 | 3.219 | 5.467 | 3.943 | 5.189 |
| Staff expenses | -2.931 | -3.007 | -2.935 | -2.616 | -2.552 | -2.626 | -2.915 | -3.208 | -3.136 | -2.957 | -3.376 | -3.650 | -5.776 |
| EBITDA | -35 | 583 | 799 | 660 | 636 | 582 | 661 | 456 | 636 | 262 | 2.091 | 292 | -587 |
| Depreciation & amort. | -217 | -136 | -115 | -124 | -95 | -90 | -0 | -10 | -15 | -15 | -15 | -15 | -23 |
| EBIT | -252 | 447 | 684 | 536 | 541 | 492 | 661 | 446 | 621 | 247 | 2.076 | 277 | -610 |
| Net financials | -235 | -245 | -216 | -201 | -155 | -122 | -74 | -11 | -26 | -3 | -9 | -2 | -18 |
| Profit before tax | -487 | 203 | 481 | 336 | 386 | 369 | 587 | 435 | 595 | 243 | 2.067 | 276 | -628 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -176 | -0 | -0 | -0 | 129 | 63 | -95 |
| Net profit | -487 | 203 | 481 | 336 | 386 | 369 | 763 | 435 | 595 | 243 | 1.939 | 213 | -533 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.145 | 2.116 | 1.811 | 1.660 | 1.584 | 1.727 | 2.002 | 2.298 | 3.704 | 3.589 | 5.103 | 4.507 | 2.879 |
| Equity | -3.196 | -2.994 | -2.513 | -2.178 | -943 | -574 | 190 | 625 | 1.220 | 1.463 | 3.401 | 2.615 | 1.581 |
| Long-term debt | 1.325 | 1.472 | 1.121 | 950 | 563 | 221 | 0 | 102 | 259 | 261 | 267 | 276 | 256 |
| Short-term debt | 4.016 | 3.638 | 3.204 | 2.888 | 1.964 | 2.080 | 1.812 | 1.571 | 2.225 | 1.864 | 1.435 | 1.601 | 1.042 |
| Total debt | 5.341 | 5.110 | 4.324 | 3.838 | 2.527 | 2.301 | 1.812 | 1.673 | 2.484 | 2.126 | 1.702 | 1.877 | 1.298 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EG Management | Management | 2007 | — | — |
LW Founder | Founder | 2001 | — | — |
HS Management | Management | 2008 | — | — |
ND Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
HR Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bandagist Invest ApS | Company | 100.0% | 100.0% | 2023 |
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Elias Gunnarsson | Management | 0 companies |
| Lone Wedege | Founder | 0 companies |
| Helle Siri Agnes Karlsen | Management | 0 companies |
| Nicolai Dines Kærgaard | Chief Executive Officer | 0 companies |
| Hrund Rudolfsdottir | Management | 0 companies |
| Hreggvidur Jonsson | Chairman | 0 companies |
| Thorvaldur Petursson | Board of Directors | 0 companies |
| Thordur Vikingur Fridgeirsson | Board of Directors | 0 companies |
| Gudjón Gudmundsson | Board of Directors | 0 companies |
| Hans-Henrik Møller | Chairman | 0 companies |
| Brynjúlfur Guðmundsson | Chairman | 0 companies |
| Gunnar St. Olafsson | Board of Directors | 0 companies |
| Sigtryggur Hilmarsson | Board of Directors | 0 companies |