| Revenue | DKK 409,5M | -22% |
| EBITDA | DKK 258K | -98% |
| Net profit | DKK -19,2M | -224% |
| Total assets | DKK 358,7M | -10% |
| Equity | DKK 263,3M | -7% |
| Employees | 109 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 471.266 | 550.055 | 595.121 | 523.657 | 409.512 |
| Staff expenses | -77.135 | -97.804 | -104.999 | -101.145 | -89.793 |
| EBITDA | 31.584 | 55.532 | 50.586 | 17.054 | 258 |
| Depreciation & amort. | -14.258 | -16.707 | -26.600 | -27.169 | -27.564 |
| EBIT | 17.326 | 38.825 | 23.986 | -10.115 | -27.306 |
| Net financials | -152 | -11 | 312 | 2.477 | 2.066 |
| Profit before tax | 17.174 | 38.814 | 24.298 | -7.638 | -25.240 |
| Tax | 673 | 3.616 | 5.320 | -1.718 | -6.058 |
| Net profit | 16.501 | 35.198 | 18.978 | -5.920 | -19.182 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 315.489 | 393.613 | 433.131 | 398.380 | 358.689 |
| Equity | 199.990 | 269.393 | 288.370 | 282.450 | 263.268 |
| Long-term debt | 0 | 0 | 12.287 | 6.719 | 3.402 |
| Short-term debt | 115.499 | 124.220 | 132.474 | 109.211 | 92.019 |
| Total debt | 115.499 | 124.220 | 144.761 | 115.930 | 95.421 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NA Chief Executive Officer | Chief Executive Officer | 2022 |
| Former (4) | ||
HB Chief Executive Officer | Chief Executive Officer | 2009 – 2009 |
PM Chief Executive Officer | Chief Executive Officer | 2022 – 2022 |
HF Chief Executive Officer | Chief Executive Officer | 2009 – 2009 |
NS Chief Executive Officer | Chief Executive Officer | 2010 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2005 | |
| Chairman | 2024 | |
| Former (4) | ||
| Chairman | 2005 – 2024 | |
| Board of Directors | 2006 – 2017 | |
| Board of Directors | 2005 – 2006 | |
| Board of Directors | 2018 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Bloch | Chief Executive Officer | 0 companies |
| Per Magnus Berglund | Chief Executive Officer | 0 companies |
| Niels-Jeppe Anton Nielsen | Chief Executive Officer | 0 companies |
| Hans Fredrik Myklestu | Chief Executive Officer | 0 companies |
| Niels Søndergaard-Pedersen | Chief Executive Officer | 0 companies |
| Jan Olof Gånge | Chairman | 0 companies |
| Thea Stene | Board of Directors | 0 companies |
| Gunnar Syvertsen | Board of Directors | 0 companies |
| Carl Peter Linderoth | Board of Directors | 0 companies |
| Kjell Magne Månsson | Board of Directors | 0 companies |
| Per Magnus Berglund | Board of Directors | 0 companies |
| Giv Kouzekanai Brantenberg | Chairman | 0 companies |