| Revenue | DKK 2,8M | -20% |
| EBITDA | DKK -918K | -507% |
| Net profit | DKK -950K | -894% |
| Total assets | DKK 692K | -90% |
| Equity | DKK 0 | -100% |
| Employees | 37 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.376 | 3.055 | 3.887 | 4.412 | 3.911 | 4.297 | 4.027 | 3.458 | 3.645 | 3.887 | 3.573 | 3.927 | 3.502 | 2.793 |
| Staff expenses | -2.320 | -2.385 | -3.044 | -3.264 | -3.589 | -3.651 | -3.536 | -3.139 | -2.755 | -3.121 | -3.501 | -3.094 | -3.265 | -2.497 |
| EBITDA | 1.057 | 670 | 844 | 1.148 | 321 | 620 | 477 | 288 | 879 | 740 | 57 | 818 | 226 | -918 |
| Depreciation & amort. | 99 | -65 | -81 | -90 | -127 | -148 | -172 | -164 | -160 | -159 | -212 | -205 | -220 | -158 |
| EBIT | 958 | 605 | 762 | 1.059 | 195 | 472 | 306 | 124 | 719 | 582 | -155 | 612 | 5 | -1.076 |
| Net financials | -222 | -169 | -137 | -123 | -195 | -120 | -105 | -95 | -91 | -95 | -104 | -141 | -128 | -80 |
| Profit before tax | 736 | 436 | 626 | 935 | -0 | 352 | 200 | 29 | 628 | 487 | -259 | 471 | -122 | -1.156 |
| Tax | 190 | 113 | 153 | 220 | 5 | 67 | 45 | 7 | 138 | 110 | -55 | 103 | -27 | -206 |
| Net profit | 546 | 323 | 473 | 716 | -5 | 285 | 156 | 22 | 490 | 377 | -204 | 368 | -96 | -950 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.167 | 4.441 | 5.301 | 6.537 | 6.811 | 6.871 | 6.706 | 6.427 | 7.224 | 7.438 | 7.443 | 7.453 | 7.072 | 692 |
| Equity | 980 | 1.304 | 1.779 | 2.498 | 2.489 | 2.775 | 2.931 | 2.953 | 3.443 | 3.820 | 3.613 | 3.981 | 3.885 | 0 |
| Long-term debt | 2.465 | 2.526 | 2.162 | 1.992 | 2.767 | 2.518 | 2.287 | 2.217 | 2.250 | 2.063 | 2.510 | 2.314 | 2.049 | 0 |
| Short-term debt | 672 | 526 | 1.273 | 1.935 | 1.439 | 1.452 | 1.349 | 1.110 | 1.374 | 1.370 | 1.191 | 925 | 931 | 692 |
| Total debt | 3.138 | 3.053 | 3.435 | 3.926 | 4.205 | 3.971 | 3.636 | 3.327 | 3.623 | 3.434 | 3.700 | 3.240 | 2.981 | 692 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Unofficial title | Unofficial title | 2026 | — | — |
FD Management | Management | 2023 | — | — |
TS Management | Management | 2023 | — | — |
CP Deputy | Deputy | 2018 | — | — |
KE Deputy | Deputy | 2006 | — | — |
RH Management | Management | 2016 | — | — |
JC Deputy | Deputy | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Per Mogensen | Unofficial title | 0 companies |
| Flemming Dahl Jensen | Management | 0 companies |
| Tina Stampe Riisager | Management | 0 companies |
| Christian Pohl | Deputy | 0 companies |
| Kim Erik Bruhn | Deputy | 0 companies |
| Rasmus Højen | Management | 0 companies |
| Jens Christensen | Deputy | 0 companies |
| Lene Ørvad | Board of Directors | 0 companies |
| Svend Ole Jensen | Board of Directors | 0 companies |
| Alan Aquiles Floyd Storm | Board of Directors | 0 companies |
| Knud Erik Bæk | Board of Directors | 0 companies |
| Jonna Willumsen Moes | Board of Directors | 0 companies |
| Lise Nordklitgaard | Board of Directors | 0 companies |
| Lene Steen Sørensen | Board of Directors | 0 companies |
| Ernst Randbøll | Board of Directors | 0 companies |
| Kim Larsen | Board of Directors | 0 companies |
| Ruth Kronholm Andersen | Board of Directors | 0 companies |
| Peter Søndergaard | Board of Directors | 0 companies |
| Leif Møller Pedersen | Board of Directors | 0 companies |
| Anders Høgh | Board of Directors | 0 companies |
| Carl Heyman Christensen | Board of Directors | 0 companies |
| Peter Christian Høgh Jensen | Board of Directors | 0 companies |
| Uffe Louis Mortensen | Board of Directors | 0 companies |
| Niels Erik Kronborg Krogsgaard | Board of Directors | 0 companies |
| Ingelise Grethe Pedersen | Board of Directors | 0 companies |
| Susan Rønn | Board of Directors | 0 companies |
| Jesper Nielsen | Board of Directors | 0 companies |
| Kaj Robert Sørensen | Board of Directors | 0 companies |
| Steffen Moes | Board of Directors | 0 companies |