| Revenue | DKK -10K | -102% |
| EBITDA | DKK -10K | -102% |
| Net profit | DKK -47K | -116% |
| Total assets | DKK 1,4M | -38% |
| Equity | DKK 1M | -19% |
| Employees | 0 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 19.729 | 16.250 | 1.052 | 624 | -10 |
| Staff expenses | -16.079 | -13.666 | -4 | -0 | -0 |
| EBITDA | 3.651 | 3.259 | 1.048 | 624 | -10 |
| Depreciation & amort. | -543 | 338 | -0 | -0 | -0 |
| EBIT | 3.107 | 2.922 | 1.048 | 624 | -10 |
| Net financials | 242 | 109 | -96 | -245 | -50 |
| Profit before tax | 3.257 | 3.031 | 952 | 378 | -61 |
| Tax | 724 | 671 | 209 | 83 | -13 |
| Net profit | 2.532 | 2.360 | 742 | 295 | -47 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 14.044 | 9.699 | 9.825 | 2.195 | 1.357 |
| Equity | 5.083 | 2.944 | 3.686 | 1.281 | 1.034 |
| Long-term debt | 100 | -918 | 0 | 0 | 0 |
| Short-term debt | 7.943 | 6.302 | 5.797 | 588 | 323 |
| Total debt | 8.043 | 6.302 | 5.797 | 588 | 323 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
CN Chief Executive Officer | Chief Executive Officer | 2004 – 2023 |
FS Unofficial title | Unofficial title | 2023 – 2023 |
OA Management | Management | 2007 – 2017 |
TC Management | Management | 2014 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2004 – 2017 | |
| Board of Directors | 2004 – 2017 | |
| Board of Directors | 2014 – 2017 | |
| Chairman | 2018 – 2023 | |
| Chairman | 2004 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 20–24.99% | 20–24.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Nørgaard Elkjær Thorsager | Chief Executive Officer | 0 companies |
| Flemming Schroll Madsen | Unofficial title | 0 companies |
| Ove Andersen | Management | 0 companies |
| Tue Christiansen | Management | 0 companies |
| Hanne Andersen | Board of Directors | 0 companies |
| Lisbeth Lyholm Thorsager | Board of Directors | 0 companies |
| Diana Vangsgaard Christiansen | Board of Directors | 0 companies |
| Lars Christian Larsen | Chairman | 0 companies |
| Ib Gorm Pedersen | Chairman | 0 companies |