| Revenue | DKK 2,3M | -19% |
| EBITDA | DKK 585K | -28% |
| Net profit | DKK 5,5M | +186% |
| Total assets | DKK 8,2M | +17% |
| Equity | DKK -13,5M | +29% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 79.863 | 77.851 | 48.728 | 24.637 | 12.090 | 12.694 | 4.597 | 1.852 | 1.491 | 1.460 | 2.833 | 2.308 |
| Staff expenses | -59.785 | -60.452 | -45.354 | -45.354 | -17.811 | -14.470 | -3.693 | -1.464 | -1.343 | -124 | -2.019 | -1.723 |
| EBITDA | 1.367 | 4.065 | 3.375 | -2.109 | -5.721 | -1.775 | 903 | 388 | 147 | 1.336 | 814 | 585 |
| Depreciation & amort. | 8.503 | 8.500 | 8.500 | -8.500 | -8.505 | -4.255 | -5 | -5 | -4 | -0 | -0 | -0 |
| EBIT | -7.136 | -4.435 | -5.125 | -10.609 | -14.226 | -6.031 | 898 | 383 | 144 | 1.336 | 814 | 585 |
| Net financials | -40 | -317 | -571 | -241 | -560 | -96 | -847 | -886 | -1.372 | -401 | -7.253 | 4.937 |
| Profit before tax | -7.176 | -4.752 | -5.696 | -10.851 | -14.786 | -6.126 | 51 | -504 | -1.228 | 935 | -6.438 | 5.522 |
| Tax | -2.545 | -1.232 | -1.161 | -2.361 | -3.135 | 944 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -4.631 | -3.520 | -4.535 | -8.490 | -11.651 | -7.070 | 51 | -504 | -1.228 | 935 | -6.438 | 5.522 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 58.782 | 49.240 | 32.417 | 23.498 | 12.495 | 9.549 | 7.127 | 586 | 1.639 | 48 | 6.965 | 8.165 |
| Equity | 25.858 | 22.338 | 17.803 | 9.313 | -2.338 | -9.408 | -9.357 | -12.254 | -13.482 | -12.547 | -18.986 | -13.464 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 24.176 | 20.362 | 9.943 | 11.875 | 14.833 | 18.957 | 16.484 | 12.840 | 15.121 | 12.595 | 25.951 | 21.628 |
| Total debt | 24.176 | 20.362 | 9.943 | 11.875 | 14.833 | 18.957 | 16.484 | 12.840 | 15.121 | 12.595 | 25.951 | 21.628 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EH Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
CV Management | Management | 2009 | — | — |
KN Management | Management | 2015 | — | — |
MS Management | Management | 2002 | — | — |
MS Management | Management | 2004 | — | — |
RN Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
UB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
SD Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
AS Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Hellgren | Chief Executive Officer | 0 companies |
| Carsten Vingaard | Management | 0 companies |
| Kasper Nørgaard Jacobsen | Management | 0 companies |
| Michael Søndergaard | Management | 0 companies |
| Mats Stefan Lennart Nilsson | Management | 0 companies |
| Roger Normann Wiik | Chief Executive Officer | 0 companies |
| Ulrik Blinkenberg | Chief Executive Officer | 0 companies |
| Shino Diabate | Chief Executive Officer | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Anders Sørensen | Management | 0 companies |
| Kenneth Haavet Karlsen | Board of Directors | 0 companies |
| Håkon Thore Hallberg | Board of Directors | 0 companies |
| Carl Winston Peter Risberg | Chairman | 0 companies |
| Hilde Lekven | Chairman | 0 companies |
| Hege Yli Melhus | Board of Directors | 0 companies |
| Carine Henriksen | Board of Directors | 0 companies |
| Christian Marshall Persson | Chairman | 0 companies |
| Claes Emde Poulsen | Chairman | 0 companies |
| Kristian Arne Adolfsen | Board of Directors | 0 companies |
| Line Cathrine Jørgensdatter Heje | Board of Directors | 0 companies |
| Kasper Bering Madsen | Board of Directors | 0 companies |
| Carl-Fredrik Björ | Chairman | 0 companies |
| Line Cathrine Heje | Board of Directors | 0 companies |
| Dan Arne Johnson | Chairman | 0 companies |