| Revenue | DKK 1,1M | -35% |
| EBITDA | DKK 84K | -87% |
| Net profit | DKK -126K | -139% |
| Total assets | DKK 6,4M | -8% |
| Equity | DKK 2,8M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.758 | 1.901 | 2.036 | 1.946 | 1.667 | 2.245 | 2.520 | 1.804 | 1.806 | 1.607 | 1.166 | 1.625 | 1.054 |
| Staff expenses | -1.558 | -875 | -781 | -719 | -1.204 | -1.505 | -910 | -1.307 | -1.214 | -1.018 | -992 | -981 | -970 |
| EBITDA | 200 | 1.026 | 1.255 | 1.227 | 464 | 740 | 1.610 | 497 | 592 | 589 | 174 | 643 | 84 |
| Depreciation & amort. | 1.006 | 224 | 243 | 187 | 205 | -174 | -178 | -178 | -178 | -188 | -197 | -193 | -183 |
| EBIT | -806 | 802 | 1.012 | 1.040 | 258 | 566 | 1.432 | 319 | 414 | 401 | -23 | 450 | -100 |
| Net financials | -462 | -492 | -491 | -804 | -296 | -227 | -280 | -241 | 64 | -365 | -44 | -31 | -62 |
| Profit before tax | -1.268 | 310 | 520 | 235 | -37 | 340 | 1.152 | 78 | 478 | 37 | -67 | 419 | -162 |
| Tax | -0 | -280 | -338 | 55 | -7 | 75 | 256 | 17 | 103 | 8 | -14 | 94 | -36 |
| Net profit | -1.268 | 590 | 858 | 180 | -30 | 265 | 896 | 61 | 375 | 28 | -53 | 326 | -126 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.611 | 6.969 | 6.809 | 7.164 | 6.793 | 7.240 | 7.772 | 7.780 | 7.489 | 7.642 | 7.356 | 6.962 | 6.379 |
| Equity | -1.240 | -528 | 240 | 718 | 687 | 952 | 1.849 | 2.465 | 2.646 | 2.675 | 2.622 | 2.948 | 2.821 |
| Long-term debt | 4.443 | 3.801 | 1.281 | 900 | 900 | 900 | 900 | 945 | 1.919 | 1.877 | 1.832 | 1.846 | 1.744 |
| Short-term debt | 2.408 | 3.696 | 5.288 | 5.546 | 5.205 | 5.388 | 5.024 | 4.369 | 2.924 | 3.090 | 2.902 | 2.169 | 1.814 |
| Total debt | 6.851 | 7.497 | 6.569 | 6.446 | 6.105 | 6.288 | 5.924 | 5.314 | 4.843 | 4.967 | 4.734 | 4.015 | 3.558 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AC Management | Management | 2002 | — | — |
LP Management | Management | 2013 | — | — |
TB Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Christian Nielsen | Management | 0 companies |
| Lars Petter Wien | Management | 0 companies |
| Torben Bang Nielsen | Management | 0 companies |
| Flemming Møller Pedersen | Board of Directors | 0 companies |
| Birte Leth Nielsen | Board of Directors | 0 companies |
| Jens Erik Steenfeldt Laursen | Board of Directors | 0 companies |
| Hans Walther Klæbel | Board of Directors | 0 companies |
| Claus Leth Nielsen | Board of Directors | 0 companies |
| Jan Jaque Palsmark | Board of Directors | 0 companies |
| Peter Kristian Lyng Johannesen | Chairman | 0 companies |
| Ann Kristin Hegdal | Board of Directors | 0 companies |
| Kent Harry Søberg | Board of Directors | 0 companies |
| Olaf Jørgen Styrmoe | Board of Directors | 0 companies |