| Revenue | DKK 2,3M | -8% |
| EBITDA | DKK 424K | -34% |
| Net profit | DKK 951K | +66% |
| Total assets | DKK 5,1M | +1% |
| Equity | DKK 4,8M | +25% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.560 | 5.941 | 4.173 | 11.373 | 1.977 | 914 | 1.440 | 1.836 | 2.699 | 3.402 | 3.138 | 2.477 | 2.267 |
| Staff expenses | -5.742 | -6.552 | -4.943 | -4.934 | -1.631 | -1.040 | -1.301 | -1.640 | -1.901 | -2.543 | -2.724 | -1.802 | -1.843 |
| EBITDA | -183 | -611 | -770 | 6.439 | 5.051 | -125 | 139 | 196 | 798 | 859 | 414 | 638 | 424 |
| Depreciation & amort. | 461 | 522 | 633 | 444 | -2.352 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -643 | -1.133 | -1.403 | 5.996 | 2.699 | -125 | 139 | 196 | 798 | 859 | 414 | 638 | 424 |
| Net financials | -282 | -278 | -360 | -87 | -35 | -368 | -4 | -18 | 9 | -23 | -19 | -65 | 10 |
| Profit before tax | -926 | -1.411 | -1.763 | 5.909 | 2.664 | -494 | 135 | 178 | 806 | 836 | 395 | 572 | 434 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -517 |
| Net profit | -926 | -1.411 | -1.763 | 5.909 | 2.664 | -494 | 135 | 178 | 806 | 836 | 395 | 572 | 951 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.739 | 10.503 | 8.781 | 4.988 | 4.425 | 1.250 | 1.238 | 1.550 | 2.623 | 3.897 | 4.097 | 5.099 | 5.128 |
| Equity | -4.221 | -5.632 | -7.395 | -1.486 | 1.178 | 684 | 819 | 998 | 1.804 | 2.640 | 3.035 | 3.876 | 4.827 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54 | 149 | 150 | 150 | 470 | 0 |
| Short-term debt | 11.960 | 16.135 | 16.176 | 6.474 | 3.247 | 566 | 419 | 498 | 671 | 1.106 | 911 | 753 | 301 |
| Total debt | 11.960 | 16.135 | 16.176 | 6.474 | 3.247 | 566 | 419 | 552 | 820 | 1.256 | 1.061 | 1.223 | 301 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DW Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
SS Management | Management | 2001 | — | — |
CE | Audit | 2001 | — | — |
HN Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
JR Management | Management | 2001 | — | — |
RO Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
HM Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 2001 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Dag Winther Svendsen | Chief Executive Officer | 0 companies |
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Henning Nielsen | Chief Executive Officer | 0 companies |
| Jan Repholtz Behrens | Management | 0 companies |
| Reidar Ottesen | Chief Executive Officer | 0 companies |
| Hilde Midthjell | Management | 0 companies |
| Jon Storli | Board of Directors | 0 companies |
| Pia Camilla Petersen | Board of Directors | 0 companies |
| Marie Erika Bennerholt | Board of Directors | 0 companies |
| Britta Madsen | Board of Directors | 0 companies |
| Carl-Fredrik Ronnie Walderstedt | Board of Directors | 0 companies |
| Christian Platou | Chairman | 0 companies |
| Petter Asperud | Chairman | 0 companies |
| Erik Magnus Hopstadius | Chairman | 0 companies |
| Joakim Borgmalm | Board of Directors | 0 companies |
| Johanna Alm | Board of Directors | 0 companies |
| Jørn Aage Johansen | Board of Directors | 0 companies |
| Berit Abrahamsen | Board of Directors | 0 companies |
| Kristin Findal Green | Board of Directors | 0 companies |
| Børre Gjersvik | Board of Directors | 0 companies |
| Jørn Aage Johansen | Board of Directors | 0 companies |
| Vera Lykkesborg Petersen | Board of Directors | 0 companies |