| Revenue | DKK -1,3M | -20% |
| EBITDA | DKK -20,5M | +10% |
| Net profit | DKK -24,2M | +15% |
| Total assets | DKK 30,8M | -48% |
| Equity | DKK -5,5M | +28% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.428 | 12.139 | 12.968 | 12.672 | 14.001 | 13.779 | 13.081 | 7.749 | 7.243 | 8.381 | 8.105 | -1.668 | -1.333 |
| Staff expenses | -11.221 | -10.648 | -11.429 | -11.786 | -12.808 | -12.927 | -10.802 | -12.196 | -12.404 | -11.886 | -10.528 | -21.145 | -19.187 |
| EBITDA | 208 | 1.491 | 1.540 | 886 | 1.193 | 852 | 2.279 | -4.447 | -5.162 | -3.506 | -2.423 | -22.904 | -20.520 |
| Depreciation & amort. | -824 | -638 | -510 | -709 | -788 | -641 | -377 | -475 | -755 | -691 | -503 | -1.525 | -1.577 |
| EBIT | -616 | 853 | 1.030 | 177 | 405 | 211 | 1.902 | -4.922 | -5.916 | -4.196 | -2.926 | -24.430 | -22.098 |
| Net financials | -699 | -567 | -572 | -707 | -1.034 | -842 | -857 | 437 | -422 | -460 | -715 | -2.099 | -2.055 |
| Profit before tax | -1.316 | 286 | 457 | -530 | -629 | -631 | 1.045 | -4.485 | -6.338 | -4.656 | -3.642 | -26.529 | -24.153 |
| Tax | -328 | 134 | 78 | -116 | -138 | -137 | 235 | -952 | -343 | 569 | 1.255 | 1.747 | -0 |
| Net profit | -987 | 152 | 380 | -415 | -491 | -494 | 810 | -3.533 | -5.996 | -5.225 | -4.896 | -28.276 | -24.153 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.224 | 22.849 | 26.758 | 30.588 | 28.643 | 28.526 | 31.905 | 27.588 | 16.941 | 29.382 | 33.035 | 58.948 | 30.811 |
| Equity | 7.990 | 8.151 | 8.588 | 8.251 | 7.796 | 7.125 | 8.033 | 4.465 | -1.531 | -6.756 | -11.652 | -7.614 | -5.493 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.095 | 5.957 |
| Short-term debt | 14.234 | 14.698 | 18.170 | 22.337 | 20.847 | 21.401 | 23.871 | 23.123 | 18.471 | 36.138 | 44.687 | 56.467 | 30.347 |
| Total debt | 14.234 | 14.698 | 18.170 | 22.337 | 20.847 | 21.401 | 23.871 | 23.123 | 18.471 | 36.138 | 44.687 | 66.562 | 36.304 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DL Management | Management | 2024 | — | — |
BL Management | Management | 2023 | — | — |
PN Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JJ Management | Management | 2005 | — | — |
CK Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2012 | — | — | |
| Deputy Chairman | 2019 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Dag Leo Vestre Martinsen | Management | 0 companies |
| Bjarne Lunde Skov Poulsen | Management | 0 companies |
| Per Nybo Nielsen | Chief Executive Officer | 0 companies |
| Jens Jørn Dahl | Management | 0 companies |
| Carsten Krogh Hansen | Chief Executive Officer | 0 companies |
| Johnny Saaugaard Jensen | Board of Directors | 0 companies |
| Bjarne Peter Dahl | Board of Directors | 0 companies |
| Vagn Dahl Jensen | Deputy Chairman | 0 companies |
| Christoffer Husebæk Martinsen | Chairman | 0 companies |
| Bent Kristian Winkler-Kristensen | Chairman | 0 companies |
| Christian Magnus Husebæk Martinsen | Board of Directors | 0 companies |
| Mogens Dahl Jensen | Board of Directors | 0 companies |
| Kjell Olav Krathe | Board of Directors | 0 companies |
| Torben Klausen | Board of Directors | 0 companies |