| Revenue | DKK 65,5M | +29% |
| EBITDA | DKK 7,4M | +191% |
| Net profit | DKK 6,6M | +161% |
| Total assets | DKK 29,7M | -25% |
| Equity | DKK 12M | +120% |
| Employees | 56 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 167.884 | 205.473 | 205.189 | 82.455 | 74.820 | 71.027 | 73.438 | 66.604 | 112.572 | 59.499 | 59.322 | 50.866 | 65.486 |
| Staff expenses | -0 | -0 | -0 | -0 | -48.383 | -48.383 | -54.504 | -50.767 | -43.825 | -40.874 | -37.655 | -36.931 | -35.431 |
| EBITDA | -6.417 | 2.557 | -5.121 | -3.416 | -4.997 | -7.183 | -7.887 | -9.845 | -3.502 | -2.978 | -2.320 | -8.108 | 7.364 |
| Depreciation & amort. | -0 | -1.468 | -1.249 | -0 | -1.082 | -1.232 | -2.035 | -1.888 | -1.766 | -1.490 | -1.384 | -1.523 | -0 |
| EBIT | -6.417 | 1.088 | -6.370 | -3.416 | -6.078 | -8.415 | -9.922 | -11.733 | -5.268 | -4.468 | -3.703 | -9.631 | 7.364 |
| Net financials | -1.116 | -1.235 | -648 | -434 | -347 | -486 | -805 | -1.093 | -1.773 | -1.464 | -1.725 | -1.096 | -794 |
| Profit before tax | -7.534 | -146 | -7.018 | -3.850 | -6.426 | -8.900 | -10.727 | -12.826 | -4.262 | -6.367 | -5.428 | -10.727 | 6.569 |
| Tax | 4.318 | -304 | 3.146 | -367 | -115 | -244 | -301 | -340 | -308 | -88 | -162 | -0 | -0 |
| Net profit | -11.852 | 157 | -10.164 | -3.482 | -6.310 | -8.656 | -10.426 | -12.486 | -3.954 | -6.279 | -5.266 | -10.727 | 6.569 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 71.680 | 83.385 | 72.813 | 68.241 | 55.154 | 52.836 | 53.156 | 52.061 | 50.829 | 42.570 | 47.840 | 39.744 | 29.701 |
| Equity | 5.812 | 42.969 | 32.805 | 29.323 | 23.013 | 14.357 | 8.930 | -3.556 | -7.510 | -13.789 | 10.945 | 5.468 | 12.037 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.393 | 4.452 | 4.109 | 4.103 | 4.056 | 4.469 |
| Short-term debt | 65.869 | 40.416 | 40.007 | 38.918 | 32.142 | 38.480 | 44.226 | 52.223 | 53.886 | 52.250 | 32.792 | 30.220 | 13.195 |
| Total debt | 65.869 | 40.416 | 40.007 | 38.918 | 32.142 | 38.480 | 44.226 | 55.617 | 58.339 | 56.359 | 36.895 | 34.276 | 17.664 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BP Management | Management | 2010 | — | — |
PX Management | Management | 1970 | — | — |
HB Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
ON Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
JN Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
CB Management | Management | 2007 | — | — |
PA Management | Management | 1970 | — | — |
CA Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
MB Management | Management | 2004 | — | — |
JE Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
TP Management | Management | 2010 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
CD Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Audit | 1970 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1970 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 1970 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1970 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Bengt Peter Englund | Management | 0 companies |
| Peter Xaver Landwehr | Management | 0 companies |
| Henrik Blaabjerg Nielsen | Chief Executive Officer | 0 companies |
| Ole Nielsen | Chief Executive Officer | 0 companies |
| Jesper Nørskov Hansen | Chief Executive Officer | 0 companies |
| Claus Bo Jacobsen | Management | 0 companies |
| Poul Anker Mikael Haurum | Management | 0 companies |
| Christian Andreas Scheffold | Chief Executive Officer | 0 companies |
| Morten Bordvik | Management | 0 companies |
| Jesper Elkjær | Chief Executive Officer | 0 companies |
| Thomas Pilgaard Jørgensen | Management | 0 companies |
| Jørn Rohde | Chief Executive Officer | 0 companies |
| Christian Dahmen | Chief Executive Officer | 0 companies |
| Statsaut.revisor Hans Peder Pedersen | Audit | 0 companies |
| Mario Ferretti | Board of Directors | 0 companies |
| Roman Johannes Schäfer | Board of Directors | 0 companies |
| Christian Dahmen | Board of Directors | 0 companies |
| Hans-Peter Artmann | Board of Directors | 0 companies |
| Miriam Patricia Semrau | Board of Directors | 0 companies |
| Kaj Grøndal | Board of Directors | 0 companies |
| Henric Jesper Louis Hasth | Board of Directors | 0 companies |
| Armin Heß | Chairman | 0 companies |
| Dr. Dietrich Daniel Rothoeft | Board of Directors | 0 companies |
| Arthur Oliver Jaunich | Chairman | 0 companies |
| Jörn Hanfried Werner | Chairman | 0 companies |
| Sara Catherine Brandt | Board of Directors | 0 companies |
| Jürgen Norbert Schulte-Laggenbeck | Board of Directors | 0 companies |
| Carsten Andreas Rumpf | Chairman | 0 companies |
| Ulrich Lindner | Board of Directors | 0 companies |
| Dirk Tepel | Board of Directors | 0 companies |
| Albert Heinz Berner | Chairman | 0 companies |
| Lothar Oakar Aulich | Board of Directors | 0 companies |
| Stefan Heinrich Georg Rennig | Board of Directors | 0 companies |
| Peter Schmidt | Chairman | 0 companies |
| Bernd Laibacher | Board of Directors | 0 companies |
| Josef Kurth | Board of Directors | 0 companies |
| Carl Gustav Reimer | Board of Directors | 0 companies |