| Revenue | DKK 916K | -11% |
| EBITDA | DKK -735K | -13% |
| Net profit | DKK -1,4M | -8% |
| Total assets | DKK 3M | -9% |
| Equity | DKK -4M | -51% |
| Employees | 20 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 109 | 1.252 | 1.027 | 1.030 | 916 |
| Staff expenses | -1.048 | -1.406 | -1.526 | -1.682 | -1.651 |
| EBITDA | -939 | -153 | -500 | -651 | -735 |
| Depreciation & amort. | -1.087 | -958 | -562 | -410 | -449 |
| EBIT | -2.027 | -1.112 | -1.062 | -1.061 | -1.184 |
| Net financials | -38 | 152 | -156 | -329 | -278 |
| Profit before tax | -2.065 | -960 | -1.218 | -1.390 | -1.462 |
| Tax | -79 | -57 | -95 | -138 | -112 |
| Net profit | -1.986 | -903 | -1.123 | -1.253 | -1.350 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.653 | 3.850 | 3.391 | 3.310 | 3.027 |
| Equity | -2.367 | -3.270 | -1.377 | -2.630 | -3.980 |
| Long-term debt | 3.473 | 3.176 | 134 | 94 | 54 |
| Short-term debt | 3.547 | 3.944 | 4.635 | 5.846 | 6.953 |
| Total debt | 7.020 | 7.119 | 4.769 | 5.940 | 7.007 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
NH Management | Management | 2018 |
JL Management | Management | 2018 |
| Former (3) | ||
BJ Management | Management | 2012 – 2013 |
PF Management | Management | 2013 – 2018 |
MS Management | Management | 2008 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2013 | |
| Board of Directors | 2014 | |
| Chairman | 2015 | |
| Former (3) | ||
| Board of Directors | 2008 – 2012 | |
| Board of Directors | 2008 – 2013 | |
| Chairman | 2014 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Jonas Patrik Johansson | Management | 0 companies |
| Nils Henrik Larsson | Management | 0 companies |
| Peter Fornstam | Management | 0 companies |
| Jesper Larsen | Management | 0 companies |
| Mette Schramm | Management | 0 companies |
| Åke Hedlund | Board of Directors | 0 companies |
| Karl Peter Fornstam | Board of Directors | 0 companies |
| John Peter Hedlund | Chairman | 0 companies |
| Mikael Håland | Board of Directors | 0 companies |
| Jens Krogh Petersen | Board of Directors | 0 companies |
| Pontus Weman Tell | Chairman | 0 companies |