| Revenue | DKK 2,9M | -42% |
| EBITDA | DKK -448K | -126% |
| Net profit | DKK -372K | -129% |
| Total assets | DKK 6,6M | +15% |
| Equity | DKK 3M | -11% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.999 | -1.226 | 322 | -585 | 117 | 359 | -392 | 1.406 | 3.027 | 5.385 | 2.140 | 4.140 | 5.012 | 2.911 |
| Staff expenses | -4.183 | -5.208 | -5.201 | -3.456 | -2.543 | -2.543 | -2.644 | -3.703 | -3.479 | -3.886 | -3.683 | -3.144 | -3.290 | -3.359 |
| EBITDA | -7.429 | -6.763 | -5.244 | -4.616 | -2.426 | -1.976 | -3.036 | -2.296 | -452 | 1.499 | -1.542 | 996 | 1.722 | -448 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -720 | -666 | -965 | -702 | -456 | -307 | -184 | -137 | -63 | -36 |
| EBIT | -7.429 | -6.763 | -5.244 | -4.616 | -3.146 | -2.641 | -4.002 | -2.998 | -907 | 1.192 | -1.726 | 859 | 1.659 | -483 |
| Net financials | -312 | -643 | -981 | -1.179 | -18 | -62 | -71 | -41 | -47 | -97 | -32 | -40 | 9 | 9 |
| Profit before tax | -7.742 | -7.406 | -6.225 | -5.795 | -3.164 | -2.703 | -4.073 | -3.040 | -955 | 1.095 | -1.758 | 819 | 1.668 | -474 |
| Tax | -1.935 | -1.850 | -1.569 | -1.308 | -728 | -594 | -895 | -668 | -210 | 241 | -386 | 181 | 368 | -102 |
| Net profit | -5.807 | -5.556 | -4.656 | -4.486 | -2.436 | -2.109 | -3.177 | -2.371 | -745 | 854 | -1.371 | 639 | 1.300 | -372 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.464 | 7.098 | 7.909 | 8.032 | 5.436 | 4.721 | 4.559 | 4.033 | 4.376 | 4.668 | 3.772 | 4.245 | 5.747 | 6.633 |
| Equity | — | — | -15.149 | 6.771 | 4.335 | 3.750 | 3.323 | 2.727 | 1.982 | 2.836 | 1.465 | 2.104 | 3.403 | 3.031 |
| Long-term debt | 8.804 | 17.005 | 22.314 | 0 | 0 | 0 | 0 | 0 | 152 | 433 | 0 | 192 | 365 | 0 |
| Short-term debt | 1.125 | 1.030 | 1.067 | 723 | 1.042 | 934 | 767 | 871 | 1.001 | 960 | 2.146 | 1.835 | 1.978 | 3.602 |
| Total debt | 9.929 | 18.035 | 23.380 | 1.260 | 1.101 | 934 | 767 | 871 | 1.153 | 1.393 | 2.146 | 2.027 | 2.343 | 3.602 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HF Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
OB Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
AR Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GRUNDTVIG INVEST A/S | Company | 90.0% | 90.0% | 2018 |
| Individual | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Flemming Haagen Jensen | Chief Executive Officer | 0 companies |
| Ole Bressendorf | Chief Executive Officer | 0 companies |
| Alfred Rasmussen | Management | 0 companies |
| Jan Sveinsson Deding | Board of Directors | 0 companies |
| Michael Grundtvig | Chairman | 0 companies |
| Lars Karlsmose | Board of Directors | 0 companies |
| Lars Grundtvig | Chairman | 0 companies |