| Revenue | DKK 921K | -48% |
| EBITDA | DKK -179K | +63% |
| Net profit | DKK -336K | +61% |
| Total assets | DKK 1,8M | +18% |
| Equity | DKK -1,5M | -29% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.334 | 7.393 | 11.416 | 4.985 | 3.982 | 3.879 | 3.050 | 2.660 | 2.541 | 3.436 | 3.016 | 1.530 | 2.038 | 1.761 | 921 |
| Staff expenses | -3.921 | -3.604 | -4.504 | -4.465 | -4.667 | -5.129 | -2.802 | -2.244 | -2.348 | -2.606 | -2.392 | -2.225 | -2.579 | -2.242 | -1.100 |
| EBITDA | -1.448 | -158 | 897 | 520 | -685 | -1.251 | 248 | 416 | 193 | 830 | 618 | -695 | -541 | -481 | -179 |
| Depreciation & amort. | -668 | -126 | -127 | -150 | -180 | -227 | -176 | -177 | -193 | -242 | -346 | -444 | -426 | -359 | -134 |
| EBIT | -2.116 | -283 | 771 | 370 | -866 | -1.477 | 72 | 239 | -0 | 589 | 272 | -1.139 | -967 | -840 | -313 |
| Net financials | 8 | 32 | 85 | 109 | 112 | 55 | 11 | 14 | 16 | -2 | -2 | -2 | -12 | -30 | -23 |
| Profit before tax | -1.953 | -252 | 856 | 479 | -754 | -1.422 | 83 | 253 | 16 | 587 | 270 | -1.140 | -978 | -870 | -336 |
| Tax | 77 | -52 | -893 | -3 | -16 | 880 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -2.031 | -199 | 1.749 | 482 | -738 | -2.302 | 83 | 253 | 16 | 587 | 270 | -1.140 | -978 | -870 | -336 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.265 | 3.552 | 4.446 | 4.833 | 4.355 | 2.387 | 2.813 | 2.207 | 2.412 | 3.004 | 2.675 | 2.100 | 1.673 | 1.500 | 1.763 |
| Equity | -391 | 1.410 | 3.159 | 3.640 | 2.903 | 600 | 683 | 936 | 952 | 1.539 | 1.809 | 669 | -310 | -1.180 | -1.516 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 233 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.656 | 2.142 | 1.288 | 1.192 | 1.452 | 1.787 | 2.130 | 1.271 | 1.226 | 1.465 | 865 | 1.432 | 1.983 | 2.679 | 3.279 |
| Total debt | 1.656 | 2.142 | 1.288 | 1.192 | 1.452 | 1.787 | 2.130 | 1.271 | 1.459 | 1.465 | 865 | 1.432 | 1.983 | 2.679 | 3.279 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Management | Management | 2023 | — | — |
FJ Management | Management | 2006 | — | — |
CI Management | Management | 2007 | — | — |
PA Management | Management | 2006 | — | — |
HT Management | Management | 2023 | — | — |
HD Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LANGESØ - FONDET | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Adam Frederik Christoffer Berner | Management | 0 companies |
| Finn Jacobsen | Management | 0 companies |
| Carsten Ishøy | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Hans Thekilde Nielsen | Management | 0 companies |
| Hans Ditlev Christoffer Berner | Management | 0 companies |
| Jørgen Redder | Board of Directors | 0 companies |
| Ditlev Alexander Berner | Chairman | 0 companies |
| Niels Secher Fisch-Thomsen | Board of Directors | 0 companies |
| Jan Søndergaard | Chairman | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Poul Møller Andersen | Board of Directors | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Lars Rasmussen | Board of Directors | 0 companies |
| Kim Alexander Berner | Board of Directors | 0 companies |