| Revenue | DKK -2,5M | -23% |
| EBITDA | DKK -15,6M | +11% |
| Net profit | DKK -15,6M | +11% |
| Total assets | DKK 11,3M | +6% |
| Equity | DKK 9,7M | +14% |
| Employees | 45 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.697 | 7.694 | 5.934 | 8.275 | 9.095 | 6.359 | 3.293 | 4.599 | 3.045 | 2.065 | 1.249 | -3.309 | -2.538 |
| Staff expenses | -8.487 | -7.288 | -7.580 | -8.100 | -8.509 | -6.487 | -4.111 | -4.170 | -3.233 | -3.307 | -3.699 | -14.271 | -13.031 |
| EBITDA | -1.790 | 406 | -1.647 | 175 | 585 | -128 | -818 | 428 | -188 | -1.242 | -2.450 | -17.580 | -15.569 |
| Depreciation & amort. | -391 | -314 | -268 | -268 | -263 | -228 | -228 | -236 | -236 | -14 | -8 | -8 | -5 |
| EBIT | -2.182 | 91 | -1.914 | -93 | 322 | -356 | -1.046 | 192 | -423 | -1.255 | -2.458 | -17.588 | -15.574 |
| Net financials | -2.270 | 25 | 10.120 | -38 | -60 | -116 | -69 | -78 | -67 | -76 | -193 | -7 | -61 |
| Profit before tax | -4.451 | 116 | 8.205 | -131 | 262 | -472 | -1.115 | 114 | -491 | -1.331 | -2.651 | -17.595 | -15.636 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -4.451 | 116 | 8.205 | -131 | 262 | -472 | -1.115 | 114 | -491 | -1.331 | -2.651 | -17.595 | -15.636 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.685 | 5.375 | 3.894 | 3.698 | 4.275 | 2.938 | 1.713 | 3.044 | 2.239 | 1.472 | 26.927 | 10.637 | 11.272 |
| Equity | -11.167 | -11.050 | 135 | 4 | 266 | -206 | -1.321 | -479 | -970 | -2.301 | 26.083 | 8.488 | 9.660 |
| Long-term debt | 10.248 | 11.637 | 424 | 365 | 302 | 985 | 1.416 | 1.205 | 1.219 | 219 | 0 | 0 | 0 |
| Short-term debt | 4.603 | 4.788 | 3.334 | 3.329 | 3.707 | 2.159 | 1.618 | 2.318 | 1.990 | 3.553 | 845 | 2.150 | 1.612 |
| Total debt | 14.852 | 16.425 | 3.758 | 3.694 | 4.008 | 3.144 | 3.034 | 3.523 | 3.209 | 3.772 | 845 | 2.150 | 1.612 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EC Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
DA Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
PB Management | Management | 2012 | — | — |
LB Management | Management | 2011 | — | — |
LS Management | Management | 2011 | — | — |
PA Management | Management | 2005 | — | — |
CS Management | Management | 2019 | — | — |
AS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
AT Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2013 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2025 | |
| Individual | 25.0% | 25.0% | 2025 | |
| Individual | 10.0% | 10.0% | 2014 | |
OS-HOLDING A/S | Company | 5.0% | 5.0% | 2022 |
Woodforce ApS | Company | 5.0% | 0.0% | 2014 |
DAH ApS | Company | 33.3% | 33.3% | 2019 |
BUSTER - HOLDING A/S | Company | 25.0% | 25.0% | 2014 |
PD HOLDING A/S | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Curtis Stover | Chief Executive Officer | 0 companies |
| Dan Axel Holst | Chief Executive Officer | 0 companies |
| Peter Brian Rasmussen | Management | 0 companies |
| Liselotte Bisbjerg | Management | 0 companies |
| Lenni Skov Lindegaard | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Christina Schramm | Management | 0 companies |
| Anne Sofie Brandi Petersen | Chief Executive Officer | 0 companies |
| Alex Thyge Rasmussen | Management | 0 companies |
| Torben Oldenborg | Deputy Chairman | 0 companies |
| Lars Corlin Christensen | Board of Directors | 0 companies |
| Nasip Gazier | Board of Directors | 0 companies |
| Søren Hansen | Board of Directors | 0 companies |
| Pernille Ørskov Nielsen | Chairman | 0 companies |
| Helge Larsen | Board of Directors | 0 companies |
| Joseph Gordon | Board of Directors | 0 companies |
| Ronny Saul | Deputy Chairman | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Brian Joseph Grieco | Chairman | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Joachim Martin Ørum Petersen | Board of Directors | 0 companies |
| Jens Grønning | Board of Directors | 0 companies |
| Jesper Michael Buster Reinhardt | Board of Directors | 0 companies |
| Ulrik Rasch | Board of Directors | 0 companies |
| Mohan Lal Parson | Board of Directors | 0 companies |
| Claus Abildstrøm | Board of Directors | 0 companies |
| Jesper Fors Holmark | Board of Directors | 0 companies |
| Peter Allan Hagelund | Board of Directors | 0 companies |
| Andrew Neal Glockner | Board of Directors | 0 companies |
| Laust Joen Jakobsen | Board of Directors | 0 companies |
| Erik Hovgaard | Chairman | 0 companies |
| Steen Kristensen | Chairman | 0 companies |
| Jens Hjortskov | Chairman | 0 companies |
| Lars Hermansen | Board of Directors | 0 companies |
| Svend-Erik Tyge Andersen | Board of Directors | 0 companies |
| Peter Stilund Torstensen | Board of Directors | 0 companies |
| Peter Kai Hornbæk | Board of Directors | 0 companies |
| Zachary Ryan Smith | Board of Directors | 0 companies |
| Kasper Skjold Nemeth | Board of Directors | 0 companies |
| Morten Løvenskjold | Board of Directors | 0 companies |
| Jens Jørgen Nygaard | Board of Directors | 0 companies |
| Tobias Gath | Board of Directors | 0 companies |
| Jen Hsiang Chang | Board of Directors | 0 companies |
| Simon Robert Young | Board of Directors | 0 companies |
| Jen Hwa Lee | Board of Directors | 0 companies |
| Benedict Oliver Lyttleton | Board of Directors | 0 companies |