| Revenue | DKK 6,5M | -27% |
| EBITDA | DKK -2M | -192% |
| Net profit | DKK -2M | -234% |
| Total assets | DKK 6,5M | -28% |
| Equity | DKK 1,4M | -59% |
| Employees | 9 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 9.314 | 9.596 | 8.293 | 8.841 | 6.476 |
| Staff expenses | -3.799 | -4.292 | -4.548 | -6.603 | -8.485 |
| EBITDA | 5.441 | 5.304 | 3.745 | 2.191 | -2.009 |
| Depreciation & amort. | -291 | -253 | -164 | -189 | -240 |
| EBIT | 5.150 | 5.051 | 3.581 | 2.002 | -2.249 |
| Net financials | -69 | -103 | -86 | -63 | -14 |
| Profit before tax | 5.080 | 4.948 | 3.495 | 1.939 | -2.262 |
| Tax | 1.128 | 1.093 | 773 | 433 | -237 |
| Net profit | 3.953 | 3.854 | 2.722 | 1.507 | -2.025 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 8.557 | 9.195 | 4.875 | 8.943 | 6.479 |
| Equity | 6.029 | 5.883 | 1.919 | 3.426 | 1.401 |
| Long-term debt | 0 | 0 | 763 | 1.166 | 0 |
| Short-term debt | 2.528 | 3.312 | 2.193 | 4.351 | 5.078 |
| Total debt | 2.528 | 3.312 | 2.956 | 5.517 | 5.078 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
AB Management | Management | 2020 – 2023 |
RM Management | Management | 2005 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2021 – 2023 | |
| Board of Directors | 2021 – 2023 | |
| Chairman | 2021 – 2023 | |
| Board of Directors | 2018 – 2020 | |
| Board of Directors | 2020 – 2021 | |
| Board of Directors | 2005 – 2018 | |
| Chairman | 2020 – 2021 | |
| Chairman | 2005 – 2020 | |
| Board of Directors | 2020 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Berg | Management | 0 companies |
| Ronnie Marsengo | Management | 0 companies |
| Lars Skjoldby | Board of Directors | 0 companies |
| Martin Nygaard Berg | Board of Directors | 0 companies |
| Søren Refsgaard Marstrand | Chairman | 0 companies |
| Karsten Engholm Lynghus | Board of Directors | 0 companies |
| Mogens Hagelskær | Board of Directors | 0 companies |
| Ulla Larsen | Board of Directors | 0 companies |
| Lars-Christian Brask | Chairman | 0 companies |
| Sarah Elisabeth Marsengo | Chairman | 0 companies |
| Nicole Egede Paustian | Board of Directors | 0 companies |