| Revenue | DKK 6,6M | -8% |
| EBITDA | DKK 91K | -90% |
| Net profit | DKK -294K | -177% |
| Total assets | DKK 2,9M | -10% |
| Equity | DKK 405K | -71% |
| Employees | 17 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 6.060 | 5.682 | 6.252 | 7.139 | 6.552 |
| Staff expenses | -5.339 | -5.390 | -5.272 | -6.226 | -6.461 |
| EBITDA | 727 | 292 | 980 | 914 | 91 |
| Depreciation & amort. | -592 | -1.165 | -490 | -425 | -384 |
| EBIT | 135 | -873 | 490 | 488 | -293 |
| Net financials | -71 | -84 | -70 | -2 | -23 |
| Profit before tax | 64 | -957 | 420 | 486 | -316 |
| Tax | 10 | -201 | 235 | 105 | -23 |
| Net profit | 53 | -757 | 185 | 382 | -294 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.975 | 4.102 | 2.905 | 3.234 | 2.900 |
| Equity | 2.189 | 832 | 1.017 | 1.399 | 405 |
| Long-term debt | 449 | 184 | 62 | 64 | 66 |
| Short-term debt | 3.288 | 3.085 | 1.800 | 1.772 | 2.429 |
| Total debt | 3.736 | 3.269 | 1.862 | 1.836 | 2.495 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
DO Management | Management | 2023 |
| Former (3) | ||
MK Management | Management | 2016 – 2023 |
LM Management | Management | 2007 – 2016 |
HC Management | Management | 2003 – 2007 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2003 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2019 | |
| Company | 10–14.99% | 10–14.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Dennis Odgaard | Management | 0 companies |
| Morten Kollerup Nielsen | Management | 0 companies |
| Leif Mikkelsen Lassen | Management | 0 companies |
| Henning Clausen | Management | 0 companies |
| Thomas Gram Larsen | Board of Directors | 0 companies |