| Revenue | DKK 5,8M | -20% |
| EBITDA | DKK -1,8M | +34% |
| Net profit | DKK -1,6M | +44% |
| Total assets | DKK 11,8M | -15% |
| Equity | DKK 3,9M | -28% |
| Employees | 36 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 46.114 | 48.472 | 48.564 | 51.027 | 51.375 | 52.043 | 7.875 | 7.700 | 9.288 | 9.716 | 8.048 | 7.280 | 5.818 |
| Staff expenses | -4.754 | -5.221 | -7.237 | -8.360 | -8.724 | -8.788 | -8.582 | -8.778 | -9.185 | -9.343 | -9.854 | -10.007 | -7.613 |
| EBITDA | 339 | 819 | -328 | 270 | 7 | -715 | -706 | -1.078 | 103 | 373 | -1.807 | -2.727 | -1.795 |
| Depreciation & amort. | -704 | -765 | -817 | -1.036 | -1.024 | -833 | -766 | -656 | -495 | -458 | -456 | -737 | -303 |
| EBIT | -365 | 54 | -1.145 | -766 | -1.018 | -1.547 | -1.472 | -1.734 | -392 | -85 | -2.262 | -3.464 | -2.098 |
| Net financials | 555 | -307 | 772 | 277 | 462 | 358 | 162 | 430 | 451 | 355 | -47 | 655 | 527 |
| Profit before tax | 189 | 47 | -374 | -465 | -549 | -1.189 | -1.310 | -1.304 | 59 | 270 | -2.309 | -2.809 | -1.572 |
| Tax | 50 | 38 | -82 | 295 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 139 | 9 | -292 | -760 | -549 | -1.189 | -1.310 | -1.304 | 59 | 270 | -2.309 | -2.809 | -1.572 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.615 | 17.165 | 17.711 | 19.698 | 18.817 | 17.594 | 16.642 | 16.026 | 16.772 | 18.142 | 16.571 | 13.941 | 11.836 |
| Equity | 16.476 | 15.478 | 15.205 | 14.468 | 13.939 | 12.775 | 11.487 | 10.203 | 10.278 | 10.558 | 8.278 | 5.487 | 3.926 |
| Long-term debt | 304 | 304 | 304 | 304 | 304 | 304 | 304 | 608 | 1.118 | 1.127 | 839 | 873 | 892 |
| Short-term debt | 2.744 | 1.383 | 2.202 | 4.926 | 4.574 | 4.516 | 4.851 | 5.215 | 5.377 | 6.457 | 7.454 | 7.581 | 7.018 |
| Total debt | 3.048 | 1.687 | 2.506 | 5.230 | 4.878 | 4.820 | 5.155 | 5.823 | 6.495 | 7.584 | 8.292 | 8.454 | 7.910 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Deputy | Deputy | 2004 | — | — |
JS Unofficial title | Unofficial title | 2025 | — | — |
JB Unofficial title | Unofficial title | 2025 | — | — |
MK Deputy | Deputy | 2022 | — | — |
TM Unofficial title | Unofficial title | 2025 | — | — |
KP Unofficial title | Unofficial title | 2025 | — | — |
FN Deputy | Deputy | 2010 | — | — |
HM Deputy | Deputy | 2023 | — | — |
FD Unofficial title | Unofficial title | 2004 | — | — |
MK Deputy | Deputy | 2018 | — | — |
NJ Unofficial title | Unofficial title | 1996 | — | — |
JP Unofficial title | Unofficial title | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2008 | — | — | |
EE | Deputy Chairman | 2000 | — | — |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2007 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2004 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Jytte Mørk Jensen | Deputy | 0 companies |
| Jacob Staal Kolind | Unofficial title | 0 companies |
| Jan Bastholm | Unofficial title | 0 companies |
| Michael Krushave Hansen | Deputy | 0 companies |
| Tommy Mortensen | Unofficial title | 0 companies |
| Kent Peter Rønshøj | Unofficial title | 0 companies |
| Frank Nedergaard | Deputy | 0 companies |
| Henrik Møller Andersen | Deputy | 0 companies |
| Flemming Dalgaard | Unofficial title | 0 companies |
| Marlene Kræmmer Sparre | Deputy | 0 companies |
| Niels John Pedersen | Unofficial title | 0 companies |
| Jonas Petersen | Unofficial title | 0 companies |
| Dorthe Christensen | Board of Directors | 0 companies |
| Allis Hansen | Chairman | 0 companies |
| Jens Christian Sørensen | Board of Directors | 0 companies |
| Karin Rydal Hammer | Board of Directors | 0 companies |
| Tommy Mølbjerg Jørgensen | Board of Directors | 0 companies |
| Ole Steen Jensen | Chairman | 0 companies |
| Trine Bak Holdensen | Board of Directors | 0 companies |
| Erik Grundahl | Board of Directors | 0 companies |
| Erik Eis | Deputy Chairman | 0 companies |
| Trine Ingvardsen Jørgensen | Board of Directors | 0 companies |
| Hanne Madsen | Board of Directors | 0 companies |
| Hans Mellergaard Andersen | Board of Directors | 0 companies |
| Jytte Dorethe Nielsen | Board of Directors | 0 companies |
| Karen Marie Poulsen | Chairman | 0 companies |
| Gunnar Jungersen | Board of Directors | 0 companies |
| Lis Kristensen | Board of Directors | 0 companies |
| Søren Saksager | Board of Directors | 0 companies |
| Karin Meinby Buur Andersen | Deputy Chairman | 0 companies |
| Gunnar Clausen | Board of Directors | 0 companies |
| Orla Pedersen | Board of Directors | 0 companies |