| Revenue | DKK 1,1M | -66% |
| EBITDA | DKK -4,3M | -139% |
| Net profit | DKK -4,4M | -27% |
| Total assets | DKK 8,2M | -56% |
| Equity | DKK 4,2M | -51% |
| Employees | 11 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 12.188 | 13.050 | 11.431 | 3.325 | 1.139 |
| Staff expenses | -6.911 | -7.392 | -7.102 | -5.134 | -5.472 |
| EBITDA | 5.277 | 5.658 | 4.329 | -1.810 | -4.333 |
| Depreciation & amort. | -61 | -69 | -42 | -28 | -21 |
| EBIT | 5.216 | 5.588 | 4.287 | -1.838 | -4.355 |
| Net financials | 21 | -89 | -18 | -2 | -8 |
| Profit before tax | 5.237 | 5.499 | 4.269 | -1.840 | -4.363 |
| Tax | -0 | -944 | 941 | 1.603 | -0 |
| Net profit | 5.237 | 6.443 | 3.328 | -3.443 | -4.363 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 20.275 | 17.692 | 22.412 | 18.750 | 8.240 |
| Equity | 5.988 | 12.431 | 15.759 | 8.523 | 4.160 |
| Long-term debt | 770 | 701 | 701 | 547 | 564 |
| Short-term debt | 13.517 | 4.559 | 5.952 | 9.680 | 3.515 |
| Total debt | 14.287 | 5.261 | 6.652 | 10.228 | 4.080 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
TW Management | Management | 2024 |
| Former (9) | ||
AH Chief Executive Officer | Chief Executive Officer | 2003 – 2003 |
PS Chief Executive Officer | Chief Executive Officer | 2007 – 2012 |
EV Management | Management | 2016 – 2024 |
MC Management | Management | 2024 – 2024 |
TJ Management | Management | 2014 – 2016 |
JD Management | Management | 2004 – 2007 |
KM Chief Executive Officer | Chief Executive Officer | 2003 – 2003 |
HH Management | Management | 2012 – 2014 |
SL Management | Management | 2003 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2026 | |
| Board of Directors | 2024 | |
| Former (11) | ||
| Board of Directors | 2016 – 2021 | |
| Chairman | 2011 – 2014 | |
| Board of Directors | 2006 – 2009 | |
| Chairman | 2024 – 2026 | |
| Board of Directors | 2007 – 2009 | |
| Board of Directors | 2009 – 2011 | |
| Board of Directors | 2003 – 2004 | |
| Chairman | 2014 – 2024 | |
| Board of Directors | 2014 – 2016 | |
| Chairman | 2006 – 2011 | |
| Board of Directors | 2011 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2023 | |
| Individual | 100% | 100% | 2011 | |
| Individual | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Chief Executive Officer | 0 companies |
| Per Steen Pedersen | Chief Executive Officer | 0 companies |
| Espen Virik Ranvik | Management | 0 companies |
| Mathias Carøe Munk Hansen | Management | 0 companies |
| Tore Johannes Paulsen | Management | 0 companies |
| Jens Dalgaard Davidsen | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Torben Winther Kristensen | Management | 0 companies |
| Helle Hønig | Management | 0 companies |
| Stig Lundberg | Management | 0 companies |
| Svein Erik Olesen | Board of Directors | 0 companies |
| Jarl Spandow | Chairman | 0 companies |
| Peter Thorlund Haahr | Board of Directors | 0 companies |
| Jørund Haga Indrehus | Chairman | 0 companies |
| Magnhild Agerup-Faxvaag | Chairman | 0 companies |
| Elsebeth Budolfsen | Board of Directors | 0 companies |
| John Helmsøe-Zinck | Board of Directors | 0 companies |
| Henrik Bo Bach | Board of Directors | 0 companies |
| Morten Berntsen | Chairman | 0 companies |
| Hege Elisabeth Sondbø | Board of Directors | 0 companies |
| Lars Thomsen | Chairman | 0 companies |
| Eivind Amsrud | Board of Directors | 0 companies |
| Terje Brand | Board of Directors | 0 companies |