| Revenue | DKK 1,5M | +58% |
| EBITDA | DKK -395K | +68% |
| Net profit | DKK -1M | +40% |
| Total assets | DKK 6,6M | -17% |
| Equity | DKK -1,7M | -162% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.724 | 7.741 | 8.478 | 20.305 | 18.022 | 9.362 | 21.718 | 22.221 | 5.911 | 6.094 | 3.282 | 1.706 | 918 | 1.453 |
| Staff expenses | -7.882 | -6.749 | -6.520 | -6.038 | -5.898 | -3.049 | -6.694 | -6.553 | -5.740 | -4.837 | -1.430 | -2.033 | -2.135 | -1.848 |
| EBITDA | -1.158 | 992 | 1.958 | 1.591 | 254 | -536 | 870 | 2.105 | 171 | 1.257 | 1.847 | -326 | -1.216 | -395 |
| Depreciation & amort. | 451 | -261 | -600 | -737 | -747 | -347 | -628 | -540 | -590 | -245 | -321 | -245 | -212 | -106 |
| EBIT | -1.609 | 731 | 1.358 | 854 | -493 | -884 | 242 | 1.565 | -419 | 1.012 | 1.526 | -571 | -1.429 | -501 |
| Net financials | -690 | -663 | -590 | -521 | 106 | -440 | -534 | -2.921 | -821 | -231 | -294 | -571 | -780 | -842 |
| Profit before tax | -2.299 | 268 | 768 | 333 | -387 | -1.324 | -292 | -1.356 | -1.240 | 780 | 1.232 | -1.143 | -2.209 | -1.343 |
| Tax | -0 | 100 | -200 | -0 | -0 | -0 | -0 | -0 | 300 | 76 | -91 | -241 | -462 | -293 |
| Net profit | 9.557 | 168 | 968 | 333 | -387 | -1.324 | -292 | -1.356 | -1.540 | 704 | 1.323 | -901 | -1.747 | -1.050 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.371 | 11.945 | 11.923 | 10.853 | 9.202 | 9.183 | 9.708 | 8.070 | 5.797 | 6.534 | 9.333 | 8.441 | 7.973 | 6.626 |
| Equity | -3.481 | 1.665 | 2.310 | 2.643 | 2.256 | 1.932 | 1.641 | 284 | -256 | 677 | 2.000 | 1.099 | -648 | -1.698 |
| Long-term debt | 2.354 | 0 | 1.323 | 1.073 | 676 | 0 | 0 | 0 | 185 | 429 | 429 | 361 | 374 | 385 |
| Short-term debt | 10.498 | 10.280 | 8.290 | 7.137 | 6.269 | 7.250 | 8.067 | 7.786 | 5.869 | 5.428 | 6.904 | 6.981 | 8.248 | 7.939 |
| Total debt | 12.852 | 10.280 | 9.613 | 8.210 | 6.945 | 7.250 | 8.067 | 7.786 | 6.053 | 5.857 | 7.333 | 7.342 | 8.621 | 8.324 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2011 | — | — |
CB Management | Management | 2007 | — | — |
HJ Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
KU Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
FR Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dragon Holding ApS | Company | 100.0% | 100.0% | 2020 |
SCANDI INVEST ApS | Company | 33.3% | 33.3% | 2007 |
Blue Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Svend Thielfoldt | Management | 0 companies |
| Carsten Bang | Management | 0 companies |
| Henrik Jørgensen | Chief Executive Officer | 0 companies |
| Kent Uldall Søes | Chief Executive Officer | 0 companies |
| Finn Rosenkranz Pedersen | Chief Executive Officer | 0 companies |
| Flemming Vendelbo Nørgaard | Chairman | 0 companies |
| Marie-Louise Aagaard Bach | Board of Directors | 0 companies |
| Katrine Rosenkranz Väinø | Board of Directors | 0 companies |
| Martin Allan Laursen | Chairman | 0 companies |
| Torben Dhalvad | Board of Directors | 0 companies |
| Birger Krogh | Board of Directors | 0 companies |
| Søren Sloth Jensen | Board of Directors | 0 companies |
| Nicolai Christen Dyhr | Chairman | 0 companies |
| Morten Steen-Jørgensen | Board of Directors | 0 companies |
| Poul Andkjær Bach | Chairman | 0 companies |
| Kenneth Biirsdahl | Board of Directors | 0 companies |
| Martin Hector | Board of Directors | 0 companies |
| Mogens Overgaard | Chairman | 0 companies |
| Martin Vikmann Onstrup | Board of Directors | 0 companies |