| Revenue | DKK 11,6M | +427% |
| EBITDA | DKK 11,6M | +427% |
| Net profit | DKK 5,2M | +253% |
| Total assets | DKK 51,6M | -36% |
| Equity | DKK 17,6M | +42% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.620 | 8.398 | 23.596 | — | 15.370 | 9.352 | 3.651 | 10.104 | 14.081 | 22.590 | 2.208 | 11.637 |
| Staff expenses | -7.982 | -8.355 | -20.860 | -27.888 | -28.150 | -11.395 | -3.023 | -1.842 | -1.604 | -210 | -0 | -0 |
| EBITDA | -1.362 | -124 | 2.694 | 3.094 | -13.801 | -2.040 | 628 | 8.262 | 12.477 | 22.380 | 2.208 | 11.637 |
| Depreciation & amort. | -1.220 | -777 | -602 | -1.028 | -1.405 | -1.103 | -4.348 | -5.965 | -0 | -0 | -0 | -0 |
| EBIT | -2.582 | -901 | 2.092 | 2.067 | -15.206 | -3.143 | -3.720 | 2.297 | 12.477 | 22.380 | 2.208 | 11.637 |
| Net financials | -272 | -393 | -740 | -1.024 | -1.325 | -427 | -451 | -177 | -246 | -164 | 168 | -834 |
| Profit before tax | -2.853 | -1.295 | 1.352 | 1.042 | -16.531 | -3.570 | -4.171 | 2.120 | 12.231 | 22.216 | 2.376 | 10.803 |
| Tax | -0 | -0 | -8.045 | 120 | 1.217 | -763 | 573 | 99 | -2.469 | 3.238 | 5.750 | 5.635 |
| Net profit | -2.853 | -1.295 | 9.397 | 922 | -17.748 | -2.807 | -4.744 | 2.021 | 14.700 | 18.978 | -3.374 | 5.168 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.121 | 32.533 | 56.957 | 64.142 | 50.312 | 36.471 | 36.005 | 41.633 | 29.254 | 88.796 | 80.058 | 51.617 |
| Equity | -7.547 | -8.842 | 555 | 1.477 | -12.355 | -15.162 | -19.906 | -17.885 | -3.186 | 15.792 | 12.418 | 17.586 |
| Long-term debt | 0 | 0 | 5.628 | 5.628 | 5.628 | 15.628 | 15.628 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 22.669 | 41.375 | 49.964 | 51.834 | 54.267 | 35.251 | 39.652 | 57.220 | 30.076 | 70.069 | 59.671 | 32.099 |
| Total debt | 22.669 | 41.375 | 55.592 | 57.461 | 59.895 | 50.879 | 55.280 | 57.220 | 30.076 | 70.069 | 67.640 | 32.099 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LH Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
JF Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
JS Management | Management | 2003 | — | — |
PA Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
PF Management | Management | 2003 | — | — |
KB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
HM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
KL Management | Management | 2014 | — | — |
MN Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
BH Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Holm Lerke-Møller | Chief Executive Officer | 0 companies |
| Johan Fredrik Gjesdal | Chief Executive Officer | 0 companies |
| Jørgen Scheel | Management | 0 companies |
| Per Andreas Hjetland | Chief Executive Officer | 0 companies |
| Peter Frank Hansen | Management | 0 companies |
| Kenneth Bak | Chief Executive Officer | 0 companies |
| Helga Margrethe Salling | Chief Executive Officer | 0 companies |
| Kristine Løschenkohl Albrechtsen | Management | 0 companies |
| Morten Nielsen | Chief Executive Officer | 0 companies |
| Bent Holm Nielsen | Chief Executive Officer | 0 companies |
| Hallvard Muri | Chairman | 0 companies |
| Eirik Børve Monsen | Board of Directors | 0 companies |
| Trond Williksen | Chairman | 0 companies |
| Albertus Andreas Jan Wiegerink | Board of Directors | 0 companies |
| Bent Urup | Chairman | 0 companies |
| Anker Stensig Andersen | Board of Directors | 0 companies |
| Johan Frederik Gjesdal | Board of Directors | 0 companies |
| Rolf Andersen | Board of Directors | 0 companies |
| Pierre Andreas Hatjoullis | Board of Directors | 0 companies |
| Trond Severinsen | Board of Directors | 0 companies |
| Knut Nesse | Chairman | 0 companies |
| Knut Molaug | Chairman | 0 companies |
| Ronny Meinkøhn | Board of Directors | 0 companies |
| Mogens Mathiasen | Board of Directors | 0 companies |
| Morten Nærland | Board of Directors | 0 companies |
| Simon Nyquist Martinsen | Board of Directors | 0 companies |