| Revenue | DKK 26,1M | -40% |
| EBITDA | DKK -7,9M | -181% |
| Net profit | DKK -10,5M | -353% |
| Total assets | DKK 59,1M | -3% |
| Equity | DKK 10,6M | -26% |
| Employees | 85 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 45.212 | 51.452 | 35.331 | 43.716 | 26.118 |
| Staff expenses | -36.956 | -40.024 | -38.851 | -33.989 | -34.007 |
| EBITDA | 8.257 | 11.428 | -3.520 | 9.727 | -7.889 |
| Depreciation & amort. | -3.531 | -3.702 | -3.915 | -3.179 | -3.110 |
| EBIT | 4.726 | 7.726 | -7.435 | 6.548 | -10.999 |
| Net financials | -1.652 | -1.403 | -1.410 | -1.303 | -2.538 |
| Profit before tax | 3.073 | 6.323 | -8.845 | 5.245 | -13.537 |
| Tax | 675 | 1.337 | -2.052 | 1.074 | -3.006 |
| Net profit | 2.399 | 4.986 | -6.793 | 4.171 | -10.532 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 49.462 | 56.875 | 54.606 | 60.683 | 59.120 |
| Equity | 11.914 | 16.900 | 10.107 | 14.277 | 10.559 |
| Long-term debt | 12.448 | 11.198 | 13.656 | 10.095 | 9.455 |
| Short-term debt | 24.197 | 26.078 | 29.874 | 33.977 | 39.106 |
| Total debt | 36.646 | 37.276 | 43.530 | 44.072 | 48.561 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
NA Chief Executive Officer | Chief Executive Officer | 2026 |
TR Management | Management | 2026 |
| Former (2) | ||
FA Management | Management | 2018 – 2024 |
TS Chief Executive Officer | Chief Executive Officer | 2014 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2014 | |
| Chairman | 2025 | |
| Board of Directors | 2018 | |
| Former (9) | ||
| Board of Directors | 2016 – 2022 | |
| Board of Directors | 2002 – 2015 | |
| Board of Directors | 2002 – 2008 | |
| Chairman | 2002 – 2015 | |
| Chairman | 2016 – 2025 | |
| Chairman | 2015 – 2016 | |
| Board of Directors | 2002 – 2011 | |
| Board of Directors | 2011 – 2015 | |
| Board of Directors | 2002 – 2004 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2026 | |
| Company | 100% | 100% | 2015 | |
| Company | 90–99.99% | 66.67–89.99% | 2013 | |
| Company | 10–14.99% | 20–24.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Aaby | Management | 0 companies |
| Thomas Skoven | Chief Executive Officer | 0 companies |
| Nicolai Abildgaard | Chief Executive Officer | 0 companies |
| Torben Ravn Moth Madsen | Management | 0 companies |
| Rikke Bech Hybjerg Skougaard | Board of Directors | 0 companies |
| Petrus Gerardus Maria van Adrichem | Board of Directors | 0 companies |
| Kurt Henning Keilberg | Board of Directors | 0 companies |
| Søren Bøgede Andersen | Board of Directors | 0 companies |
| Jens Peter Henriksen | Chairman | 0 companies |
| Christian Majgaard Nielsen | Chairman | 0 companies |
| Allan Carsten Bülow | Chairman | 0 companies |
| Henning Rasmussen | Chairman | 0 companies |
| Lis Gerskov Madsen | Board of Directors | 0 companies |
| Rasmus Gerskov Moth Madsen | Board of Directors | 0 companies |
| Frank Rohde | Board of Directors | 0 companies |
| Knud Erik Sørensen | Board of Directors | 0 companies |