| Revenue | DKK 25M | -15% |
| EBITDA | DKK -15,1M | -225% |
| Net profit | DKK -16M | -374% |
| Total assets | DKK 126M | -26% |
| Equity | DKK 69M | -19% |
| Employees | 35 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 671.024 | 683.711 | 593.102 | 394.494 | 406.677 | 448.687 | 354.462 | 205.294 | 17.368 | 31.949 | 29.473 | 24.953 |
| Staff expenses | -191.099 | -204.613 | -188.544 | -120.387 | -82.928 | -89.108 | -74.326 | -63.394 | -36.672 | -37.206 | -34.114 | -32.681 |
| EBITDA | 151.729 | 118.553 | 86.062 | -45.054 | 288.397 | 84.312 | 59.002 | -14.733 | -19.304 | -5.257 | -4.640 | -15.070 |
| Depreciation & amort. | -68.548 | -62.132 | -61.283 | -57.164 | -55.540 | -30.944 | -26.501 | -84.794 | -9.430 | -40.976 | -3.968 | -1.806 |
| EBIT | 83.181 | 56.422 | 24.779 | -102.219 | 232.856 | 53.367 | 32.501 | -99.527 | -28.734 | -46.233 | -8.609 | -16.876 |
| Net financials | 2.998 | -16.354 | -1.973 | 6.005 | -40.545 | 3.483 | -3.326 | -1.073 | -5.045 | 5.598 | 4.868 | 471 |
| Profit before tax | 86.179 | 40.067 | 22.805 | -96.214 | 192.311 | 56.850 | 29.175 | -100.600 | -33.779 | -40.636 | -3.741 | -16.405 |
| Tax | 11.578 | 12.118 | 29.096 | 10.724 | 15.613 | 13.511 | 5.596 | 1.490 | -910 | -448 | -374 | -452 |
| Net profit | 74.600 | 27.950 | -6.291 | -106.938 | 176.699 | 43.339 | 23.579 | -102.090 | -32.869 | -40.188 | -3.367 | -15.953 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 728.765 | 745.228 | 565.679 | 547.300 | 710.397 | 667.027 | 642.010 | 484.489 | 438.243 | 339.440 | 169.513 | 125.992 |
| Equity | 104.944 | 132.893 | 126.832 | 19.895 | 196.593 | 239.932 | 263.516 | 161.421 | 128.553 | 88.365 | 84.999 | 69.045 |
| Long-term debt | 259.173 | 190.496 | 170.981 | 149.416 | 127.414 | 105.579 | 82.048 | 83.139 | 179.305 | 171.707 | 14.667 | 4.120 |
| Short-term debt | 364.649 | 421.838 | 267.865 | 305.104 | 373.853 | 321.516 | 296.446 | 239.929 | 130.385 | 79.368 | 69.848 | 52.826 |
| Total debt | 623.822 | 612.335 | 438.846 | 454.520 | 501.267 | 427.095 | 378.495 | 323.068 | 309.690 | 251.075 | 84.514 | 56.946 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JA Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
GE Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
NS Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
SH Management | Management | 2002 | — | — |
AA Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
LS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
BP Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
AB Audit | Audit | 2002 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
LR Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2016 | — | — | |
| Deputy Chairman | 2003 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Bech Stadum | Chief Executive Officer | 0 companies |
| Jens Anders Jensen | Chief Executive Officer | 0 companies |
| Gitte Eriksen | Chief Executive Officer | 0 companies |
| Nils Skeby | Chief Executive Officer | 0 companies |
| Susanne Hessellund | Management | 0 companies |
| Alexander Andrew Wirth | Chief Executive Officer | 0 companies |
| Lars Skov Christensen | Chief Executive Officer | 0 companies |
| Brieuc Patrick Spindler | Chief Executive Officer | 0 companies |
| Aage Brink Thomsen | Audit | 0 companies |
| Jan Hagemann Sørensen | Chief Executive Officer | 0 companies |
| Lotte Rask Nielsen | Chief Executive Officer | 0 companies |
| Bjarne Slapgard | Board of Directors | 0 companies |
| Michael Jeffrey Gislam | Board of Directors | 0 companies |
| Ole Dietz | Chairman | 0 companies |
| Runar Nilsen | Board of Directors | 0 companies |
| Brieuc Patrick Spindler | Chairman | 0 companies |
| Ib Sørensen | Board of Directors | 0 companies |
| Dag Johan Sætre | Board of Directors | 0 companies |
| Kurt Skov | Board of Directors | 0 companies |
| Terje Bakken | Board of Directors | 0 companies |
| Peter Andreas Oscar-Andersen | Board of Directors | 0 companies |
| Leif Salomonsen | Chairman | 0 companies |
| Jakob Bae | Board of Directors | 0 companies |
| Laurent Verhelst | Chairman | 0 companies |
| Kåre Bo Stolt | Board of Directors | 0 companies |
| Eric Joseph Van Hal | Chairman | 0 companies |
| Aage Jacob Krog | Board of Directors | 0 companies |
| Jamie Lee John | Board of Directors | 0 companies |
| Liesbeth Tielemans | Board of Directors | 0 companies |
| Per Birger Andersen | Deputy Chairman | 0 companies |
| Dennis Bjørn Krog-Meyer | Board of Directors | 0 companies |
| Torben Bjerre-Madsen | Board of Directors | 0 companies |
| Liesbeth Tielemans | Chairman | 0 companies |
| Thomas Hubert Hütsch | Board of Directors | 0 companies |
| Lau Laurits Larsen | Board of Directors | 0 companies |
| Bjarne Slapgard | Board of Directors | 0 companies |
| Finn Øistein Nordam | Board of Directors | 0 companies |
| Finn Drachmann | Board of Directors | 0 companies |
| Lars-Henrik Thorngreen | Chairman | 0 companies |
| Jan Christian Bragnes | Board of Directors | 0 companies |
| Johnny Skoglund | Chairman | 0 companies |