| Revenue | DKK 25,9M | -27% |
| EBITDA | DKK 456K | -94% |
| Net profit | DKK -374K | -107% |
| Total assets | DKK 19,5M | -32% |
| Equity | DKK 9,6M | -20% |
| Employees | 35 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17.966 | 14.232 | 20.012 | 19.014 | 13.430 | 7.934 | 8.145 | 5.893 | 8.123 | 10.095 | 15.632 | 30.326 | 35.318 | 25.912 |
| Staff expenses | -20.439 | -12.979 | -17.493 | -18.722 | -15.059 | -8.630 | -7.883 | -5.345 | -7.052 | -7.840 | -11.523 | -23.483 | -27.924 | -25.456 |
| EBITDA | -2.473 | 1.254 | 2.519 | 293 | -1.629 | -696 | 262 | 548 | 1.070 | 2.255 | 4.109 | 6.843 | 7.393 | 456 |
| Depreciation & amort. | 61 | -29 | -80 | -271 | -284 | -220 | -25 | -29 | -50 | -68 | -74 | -139 | -380 | -898 |
| EBIT | -2.534 | 1.225 | 2.439 | 22 | -1.913 | -916 | 237 | 519 | 1.020 | 2.187 | 4.035 | 6.704 | 7.014 | -442 |
| Net financials | -63 | -36 | 38 | 91 | -2 | -98 | -38 | -12 | -9 | -12 | -11 | -52 | -8 | -24 |
| Profit before tax | -1.350 | 1.189 | 2.477 | 129 | -1.115 | -1.014 | 199 | 507 | 1.012 | 2.175 | 4.024 | 6.652 | 7.005 | -466 |
| Tax | 624 | 323 | 575 | 8 | 400 | -211 | 61 | 119 | 231 | 494 | 955 | 1.507 | 1.544 | -92 |
| Net profit | -1.974 | 866 | 1.901 | 121 | -1.514 | -804 | 139 | 387 | 781 | 1.682 | 3.069 | 5.146 | 5.462 | -374 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.957 | 6.378 | 9.692 | 10.837 | 7.347 | 6.604 | 5.213 | 4.077 | 7.840 | 11.210 | 14.006 | 20.250 | 28.779 | 19.462 |
| Equity | 1.194 | 1.860 | 3.836 | 3.058 | 1.543 | 740 | 878 | 1.266 | 1.646 | 3.128 | 5.596 | 9.542 | 12.004 | 9.630 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 159 | 585 | 444 | 444 | 475 | 449 | 469 |
| Short-term debt | 4.532 | 4.356 | 5.183 | 7.054 | 5.630 | 5.864 | 4.311 | 2.581 | 5.306 | 6.841 | 7.338 | 8.583 | 13.133 | 6.311 |
| Total debt | 4.532 | 4.356 | 5.183 | 7.054 | 5.630 | 5.864 | 4.311 | 2.740 | 5.891 | 7.286 | 7.782 | 9.058 | 13.582 | 6.780 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Management | Management | 2016 | — | — |
AG Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
FW Management | Management | 2012 | — | — |
ML Management | Management | 2014 | — | — |
TS Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2024 | — | — | |
| Deputy Chairman | 2012 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RAMLYNG-HANSEN HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
LMLconsulting ApS | Company | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Langgaard Jensen | Management | 0 companies |
| Arne Gert Hansen | Chief Executive Officer | 0 companies |
| Frank Winther-Hinge | Management | 0 companies |
| Martin Langelund | Management | 0 companies |
| Tine Simon Jahn | Chief Executive Officer | 0 companies |
| Simon Skriver | Board of Directors | 0 companies |
| Philip Bro Rendtorff | Chairman | 0 companies |
| Lone Askjær Hass | Chairman | 0 companies |
| Jørgen Appel Kelkjær | Chairman | 0 companies |
| Mette Lech | Board of Directors | 0 companies |
| Thomas Bjørnkilde Kveiborg | Board of Directors | 0 companies |
| Flemming Steen Jensen | Board of Directors | 0 companies |
| Suzanne Flagstad | Chairman | 0 companies |
| Malte Johannesen Bülow | Board of Directors | 0 companies |
| Jesper Fabricius | Deputy Chairman | 0 companies |
| Jesper Giede Bøving | Board of Directors | 0 companies |
| Bo Ramlyng | Chairman | 0 companies |
| Rikke Helene Jersø | Board of Directors | 0 companies |