| Revenue | DKK 779K | -457% |
| EBITDA | DKK -1,7M | +41% |
| Net profit | DKK -2,8M | +14% |
| Total assets | DKK 3,1M | -33% |
| Equity | DKK -2,6M | -62% |
| Employees | 2 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 2.482 | 2.838 | 1.904 | -218 | 779 |
| Staff expenses | -2.621 | -2.491 | -1.688 | -2.664 | -2.496 |
| EBITDA | -139 | 347 | 216 | -2.927 | -1.717 |
| Depreciation & amort. | -344 | -346 | -438 | -794 | -844 |
| EBIT | -483 | 1 | -222 | -3.721 | -2.561 |
| Net financials | -49 | -66 | -74 | -212 | -228 |
| Profit before tax | -531 | -65 | -296 | -3.933 | -2.789 |
| Tax | -118 | -14 | -127 | -671 | -0 |
| Net profit | -414 | -51 | -169 | -3.261 | -2.789 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 3.125 | 3.176 | 5.455 | 4.667 | 3.137 |
| Equity | 76 | 126 | 1.657 | -1.605 | -2.602 |
| Long-term debt | 2.153 | 1.800 | 1.540 | 4.736 | 4.407 |
| Short-term debt | 687 | 992 | 1.930 | 1.535 | 1.332 |
| Total debt | 2.840 | 2.792 | 3.470 | 6.271 | 5.739 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
MS Management | Management | 2002 – 2002 |
AH Management | Management | 2002 – 2002 |
AN Management | Management | 2008 – 2012 |
JF Management | Management | 2018 – 2023 |
PL Chief Executive Officer | Chief Executive Officer | 2017 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
| Board of Directors | 2020 – 2024 | |
| Board of Directors | 2022 – 2024 | |
| Chairman | 2020 – 2024 | |
| Board of Directors | 2002 – 2002 | |
| Board of Directors | 2002 – 2002 | |
| Board of Directors | 2020 – 2024 | |
| Chairman | 2005 – 2008 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 15–19.99% | 15–19.99% | 2017 | |
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2018 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Sorang | Management | 0 companies |
| Annemette Heller | Management | 0 companies |
| Anders Norstved Dreyer | Management | 0 companies |
| Jan Futtrup Kjær Jensen | Management | 0 companies |
| Pau Lund-Larsen | Chief Executive Officer | 0 companies |
| Mikkel Peter Jespersen | Board of Directors | 0 companies |
| Peter Søndergaard Jensen | Board of Directors | 0 companies |
| Jeppe Schytte-Hansen | Chairman | 0 companies |
| Sune Bøegh | Board of Directors | 0 companies |
| Kim Madsen | Board of Directors | 0 companies |
| Niels Jørgen Korsholm | Board of Directors | 0 companies |
| Allan Boe Petersen | Chairman | 0 companies |