| Revenue | DKK 472K | +29% |
| EBITDA | DKK -1,3M | -33% |
| Net profit | DKK -1,1M | -28% |
| Total assets | DKK 3,3M | +12% |
| Equity | DKK 247K | -82% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.434 | 4.379 | 3.859 | 365 | 472 |
| Staff expenses | -4.057 | -4.078 | -4.078 | -1.357 | -1.787 |
| EBITDA | 378 | 301 | -218 | -992 | -1.315 |
| Depreciation & amort. | -4 | -4 | -4 | -3 | -0 |
| EBIT | 374 | 297 | -222 | -995 | -1.315 |
| Net financials | -250 | -121 | -80 | -93 | -105 |
| Profit before tax | 124 | 176 | -302 | -1.088 | -1.421 |
| Tax | 41 | 48 | -59 | -222 | -308 |
| Net profit | 84 | 128 | -243 | -866 | -1.113 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 8.128 | 7.124 | 4.599 | 2.909 | 3.264 |
| Equity | 2.341 | 2.469 | 2.226 | 1.360 | 247 |
| Long-term debt | 945 | 621 | 317 | 0 | 0 |
| Short-term debt | 4.503 | 3.707 | 1.863 | 1.549 | 3.016 |
| Total debt | 5.448 | 4.329 | 2.180 | 1.549 | 3.016 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
CS Management | Management | 2003 – 2003 |
KS Management | Management | 2006 – 2011 |
PS Chief Executive Officer | Chief Executive Officer | 2003 – 2005 |
| Audit | 2003 – 2003 | |
DW Chief Executive Officer | Chief Executive Officer | 2011 – 2025 |
OD Management | Management | 2005 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Former (10) | ||
| Board of Directors | 2015 – 2026 | |
| Board of Directors | 2003 – 2003 | |
| Board of Directors | 2011 – 2015 | |
| Chairman | 2011 – 2018 | |
| Board of Directors | 2003 – 2005 | |
| Board of Directors | 2003 – 2003 | |
| Board of Directors | 2006 – 2011 | |
| Chairman | 2004 – 2005 | |
| Board of Directors | 2006 – 2008 | |
| Board of Directors | 2018 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Karin Solveig Sibani | Management | 0 companies |
| Poul Schou | Chief Executive Officer | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Dorte Walter Varde | Chief Executive Officer | 0 companies |
| Olav Dinesen Kjeldsen | Management | 0 companies |
| Lasse Nilsson | Board of Directors | 0 companies |
| Henrik Møgelmose | Board of Directors | 0 companies |
| Inge Meineche | Board of Directors | 0 companies |
| Peter Kordt | Chairman | 0 companies |
| Katja Pia Ravn | Board of Directors | 0 companies |
| Peter Kim Ketelsen | Board of Directors | 0 companies |
| Flemming Andersen | Board of Directors | 0 companies |
| Henrik Helmer Fabricius | Chairman | 0 companies |
| Kurt Æbelø | Board of Directors | 0 companies |
| Jørgen Peter Holst Christensen | Board of Directors | 0 companies |