| Revenue | DKK 1,4M | -4% |
| EBITDA | DKK -452K | -187% |
| Net profit | DKK -431K | -255% |
| Total assets | DKK 2,2M | -8% |
| Equity | DKK 111K | -80% |
| Employees | 6 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 619 | 723 | 993 | 1.447 | 1.392 |
| Staff expenses | -566 | -357 | -894 | -833 | -1.572 |
| EBITDA | 53 | 366 | 98 | 519 | -452 |
| Depreciation & amort. | -3 | -6 | -70 | -77 | -74 |
| EBIT | 50 | 360 | 28 | 442 | -525 |
| Net financials | -74 | -86 | -112 | -84 | -26 |
| Profit before tax | -24 | 273 | -84 | 358 | -551 |
| Tax | -4 | 67 | -19 | 80 | -120 |
| Net profit | -20 | 207 | -65 | 278 | -431 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 758 | 1.125 | 2.432 | 2.455 | 2.248 |
| Equity | -228 | -21 | 264 | 542 | 111 |
| Long-term debt | 0 | 0 | 416 | 195 | 15 |
| Short-term debt | 986 | 1.146 | 1.673 | 1.586 | 2.111 |
| Total debt | 986 | 1.146 | 2.089 | 1.781 | 2.125 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
JH Management | Management | 2015 – 2016 |
KM Chief Executive Officer | Chief Executive Officer | 2004 – 2004 |
LA Management | Management | 2022 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Former (12) | ||
| Board of Directors | 2009 – 2010 | |
| Chairman | 2004 – 2004 | |
| Chairman | 2016 – 2022 | |
| Board of Directors | 2013 – 2022 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2004 – 2009 | |
| Chairman | 2004 – 2009 | |
| Board of Directors | 2015 – 2022 | |
| Chairman | 2022 – 2022 | |
| Board of Directors | 2010 – 2013 | |
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2004 – 2004 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2020 | |
| Company | 50–66.65% | 50–66.65% | 2014 | |
| Company | 50–66.65% | 50–66.65% | 2019 | |
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Højmark Jensen | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Lars Arreskov Mørch | Management | 0 companies |
| Olof Sämgård | Board of Directors | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Anders Hjortshøj | Chairman | 0 companies |
| Linda Margit Overgaard | Board of Directors | 0 companies |
| Thomas Hessellund | Board of Directors | 0 companies |
| Rolf Sigvard Pettersson | Board of Directors | 0 companies |
| Jan Rutger Bornefalk | Chairman | 0 companies |
| Torben Høholt Jensen | Board of Directors | 0 companies |
| Jørgen Højmark Jensen | Chairman | 0 companies |
| Harald Hansen | Board of Directors | 0 companies |
| Dines Juhl Barsøe | Board of Directors | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |