| Revenue | DKK 26,9M | -31% |
| EBITDA | DKK -3,9M | -196% |
| Net profit | DKK -3,5M | -218% |
| Total assets | DKK 20,3M | -44% |
| Equity | DKK 8,5M | -29% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.709 | 17.124 | 15.833 | 13.899 | 16.601 | 16.650 | 21.550 | 29.842 | 44.166 | 35.545 | 39.821 | 39.092 | 26.875 |
| Staff expenses | -6.916 | -13.942 | -11.163 | -12.056 | -13.811 | -17.388 | -26.383 | -27.822 | -34.451 | -33.085 | -32.767 | -35.061 | -30.740 |
| EBITDA | -1.188 | 3.012 | 4.599 | 1.743 | 2.790 | -703 | -4.856 | 2.020 | 9.715 | 2.460 | 7.053 | 4.031 | -3.864 |
| Depreciation & amort. | 1.285 | -1.159 | -981 | -1.006 | -1.135 | -1.360 | -1.167 | -772 | -666 | -755 | -626 | -314 | -245 |
| EBIT | -2.473 | 1.852 | 3.618 | 737 | 1.655 | -2.063 | -6.023 | 1.248 | 9.049 | 1.705 | 6.427 | 3.717 | -4.109 |
| Net financials | -1.033 | -1.215 | -801 | -325 | -86 | 336 | 39 | -104 | -98 | -214 | -66 | 54 | -83 |
| Profit before tax | — | 637 | 2.817 | 412 | 1.569 | -1.727 | -5.984 | 1.144 | 8.952 | 1.491 | 6.361 | 3.772 | -4.192 |
| Tax | 874 | 153 | 697 | 86 | 352 | -387 | -1.315 | 218 | 2.048 | 360 | 1.402 | 837 | -728 |
| Net profit | -4.380 | 485 | 2.119 | 326 | 1.217 | -1.340 | -4.669 | 927 | 6.904 | 1.131 | 4.959 | 2.934 | -3.464 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.392 | 24.225 | 14.326 | 14.348 | 26.966 | 24.895 | 27.227 | 29.074 | 38.632 | 24.539 | 42.528 | 36.042 | 20.254 |
| Equity | — | 3.366 | 5.485 | 5.811 | 7.029 | 6.776 | 2.106 | 3.033 | 9.937 | 4.068 | 9.028 | 11.962 | 8.498 |
| Long-term debt | 631 | 340 | 46 | 0 | 0 | 0 | 0 | 689 | 2.167 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.833 | 20.381 | 8.551 | 8.228 | 19.255 | 17.814 | 24.921 | 25.152 | 24.741 | 18.515 | 29.987 | 19.681 | 8.722 |
| Total debt | 13.464 | 20.722 | 8.597 | 8.228 | 19.255 | 17.814 | 24.921 | 25.841 | 26.908 | 18.515 | 29.987 | 19.681 | 8.722 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2006 | — | — | |
| Audit | 2007 | — | — | |
JF Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JJ Management | Management | 2009 | — | — |
PA Management | Management | 2006 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
CB Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| RMHL HOLDINGSELSKAB REGISTRERET REVISIONSANPARTSSELSKAB | Audit | 0 companies |
| ROBIN LERCKE & PARTNERE REGISTRERET REVISIONSANPARTSSELSKAB | Audit | 0 companies |
| Johan Frans Bertil Söderling | Chief Executive Officer | 0 companies |
| John Junker Jepsen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Mads Boel Essenbæk | Chief Executive Officer | 0 companies |
| Charlotte Brunberg Lauritsen | Management | 0 companies |
| Kennet Krister Lundahl | Chairman | 0 companies |
| Maths Roger Elowsson | Chairman | 0 companies |
| Michael Rolf Bertil Grindborn | Board of Directors | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Bo Patrick Ödevall | Board of Directors | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Niels Oxenbøl Jensen | Chairman | 0 companies |
| Susanne Camilla Ekdal | Chairman | 0 companies |
| Morten Hove | Board of Directors | 0 companies |
| Hanna Marie Viktoria Andersson Nattfogel | Board of Directors | 0 companies |
| Jesper Olof Magnusson | Board of Directors | 0 companies |
| Kurt Mikael Pettersson | Chairman | 0 companies |