| Revenue | DKK 150,3M | -9% |
| EBITDA | DKK -18,7M | -618% |
| Net profit | DKK -20,1M | -1588% |
| Total assets | DKK 31M | -29% |
| Equity | DKK 3,7M | -82% |
| Employees | 12 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 157.949 | 112.124 | 157.247 | 164.451 | 150.344 |
| Staff expenses | -135.432 | -95.419 | -133.633 | -147.535 | -149.854 |
| EBITDA | 12.556 | 9.833 | 11.874 | 3.620 | -18.736 |
| Depreciation & amort. | -1.233 | -970 | -1.435 | -1.417 | -1.251 |
| EBIT | 11.323 | 8.863 | 10.439 | 2.203 | -19.987 |
| Net financials | 498 | -180 | -136 | -326 | -143 |
| Profit before tax | 11.821 | 8.683 | 10.300 | 1.877 | -20.130 |
| Tax | 2.606 | 1.918 | 2.285 | 524 | -0 |
| Net profit | 9.215 | 6.765 | 8.015 | 1.353 | -20.130 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 42.312 | 41.533 | 42.449 | 43.831 | 30.975 |
| Equity | 11.447 | 18.212 | 26.227 | 19.841 | 3.655 |
| Long-term debt | 0 | 1.890 | 2.264 | 546 | 0 |
| Short-term debt | 30.834 | 21.372 | 13.879 | 23.393 | 27.320 |
| Total debt | 30.834 | 23.263 | 16.143 | 23.939 | 27.320 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
RK Management | Management | 2005 – 2006 |
MB Management | Management | 2008 – 2008 |
PW Management | Management | 2010 – 2024 |
SA Chief Executive Officer | Chief Executive Officer | 2024 – 2024 |
UM Management | Management | 2005 – 2008 |
JT Chief Executive Officer | Chief Executive Officer | 2024 – 2025 |
KR Chief Executive Officer | Chief Executive Officer | 2005 – 2005 |
KH Management | Management | 2008 – 2009 |
SK Management | Management | 2008 – 2010 |
| Name | Role | Member since |
|---|---|---|
| Former (16) | ||
| Board of Directors | 2008 – 2010 | |
| Chairman | 2021 – 2023 | |
| Chairman | 2024 – 2025 | |
| Board of Directors | 2021 – 2023 | |
| Chairman | 2010 – 2014 | |
| Chairman | 2006 – 2007 | |
| Chairman | 2025 – 2025 | |
| Board of Directors | 2010 – 2014 | |
| Board of Directors | 2008 – 2010 | |
| Board of Directors | 2017 – 2021 | |
| Board of Directors | 2006 – 2007 | |
| Board of Directors | 2014 – 2017 | |
| Board of Directors | 2023 – 2025 | |
| Chairman | 2014 – 2017 | |
| Board of Directors | 2021 – 2023 | |
| Chairman | 2017 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2023 | |
| Company | 15–19.99% | 15–19.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Rikke Kusch Sikora Herbel | Management | 0 companies |
| Marc Boye Bouviere | Management | 0 companies |
| Per Wildbork | Management | 0 companies |
| Sjur Arne Tveito | Chief Executive Officer | 0 companies |
| Ulla Mangor Schwartz | Management | 0 companies |
| Jesper Thorneman Rasmussen | Chief Executive Officer | 0 companies |
| Klaus Riskær Pedersen | Chief Executive Officer | 0 companies |
| Keld Hilmar Hansen | Management | 0 companies |
| Sus Kjær | Management | 0 companies |
| Peter Wedel Ranch Krarup | Board of Directors | 0 companies |
| Didier Jean Marie Bernard Sandoz | Chairman | 0 companies |
| Natalie Helene Black | Chairman | 0 companies |
| Victoria Sapojnic | Board of Directors | 0 companies |
| Michael Spangsberg | Chairman | 0 companies |
| Michael Krautwald | Chairman | 0 companies |
| Paul Douglas Tarsey | Chairman | 0 companies |
| Phillip Wildbork-Hansen | Board of Directors | 0 companies |
| Jens Jakob Skaadstrup Andersen | Board of Directors | 0 companies |
| Preben René Andersen | Board of Directors | 0 companies |
| Jannie Bech Edelbo | Board of Directors | 0 companies |
| Søren Truelsen | Board of Directors | 0 companies |
| Adrian John Richards | Board of Directors | 0 companies |
| Kim Haugstrup Mikkelsen | Chairman | 0 companies |
| Sarosh Dinyar Mistry | Board of Directors | 0 companies |
| Henrik Parris Simonsen | Chairman | 0 companies |