| Revenue | DKK 175,8M | -13% |
| EBITDA | DKK -19,3M | +56% |
| Net profit | DKK -124,1M | -196% |
| Total assets | DKK 206M | -42% |
| Equity | DKK 126,1M | -50% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9.812 | -5.673 | -1.704 | -6.781 | -19.589 | -11.494 | 9.567 | 5.231 | 8.740 | 134.709 | 292.889 | 203.202 | 175.810 |
| Staff expenses | -9.595 | -8.756 | -8.521 | -8.357 | -10.566 | -14.704 | -15.256 | -18.767 | -19.611 | -21.875 | -41.051 | -25.464 | -24.953 |
| EBITDA | -19.407 | -14.429 | -10.225 | -14.912 | -30.155 | -26.198 | -5.688 | -13.536 | -10.871 | -22.174 | -23.286 | -44.251 | -19.296 |
| Depreciation & amort. | -2.518 | -1.072 | -1.027 | -820 | -1.005 | -1.699 | -2.822 | -3.687 | -21.468 | -12.507 | -2.913 | -1.874 | -1.688 |
| EBIT | -21.925 | -15.501 | -11.252 | -15.733 | -31.160 | -27.896 | -8.511 | -17.223 | -32.338 | -34.681 | -26.199 | -46.125 | -20.984 |
| Net financials | 4.923 | -1.651 | 504 | 7.922 | 421 | -21.282 | -13.608 | -4.584 | -12.542 | -5.198 | 7.259 | 4.180 | -103.101 |
| Profit before tax | -17.002 | -17.151 | -10.748 | -7.811 | -30.739 | -49.179 | -22.118 | -21.807 | -44.880 | -39.878 | -18.941 | -41.945 | -124.085 |
| Tax | -4.568 | -4.243 | -2.629 | -1.822 | -6.772 | -7.552 | -3.938 | -3.702 | -8.145 | -9.054 | -404 | -0 | -0 |
| Net profit | -12.434 | -12.909 | -8.119 | -5.989 | -23.966 | -41.627 | -18.180 | -18.106 | -36.735 | -30.824 | -18.537 | -41.945 | -124.085 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 163.273 | 146.400 | 140.084 | 142.361 | 145.148 | 178.144 | 184.458 | 193.462 | 176.419 | 184.868 | 346.337 | 355.707 | 205.951 |
| Equity | 153.810 | 140.901 | 132.782 | 126.793 | 102.826 | 75.261 | 56.755 | 38.235 | 37.624 | 6.677 | 287.022 | 249.787 | 126.055 |
| Long-term debt | 400 | 400 | 400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.780 | 1.688 | 5.902 | 14.487 | 39.933 | 100.171 | 118.786 | 140.482 | 122.102 | 159.145 | 45.951 | 92.010 | 77.087 |
| Total debt | 8.180 | 2.088 | 6.302 | 14.487 | 39.933 | 100.171 | 118.786 | 140.482 | 122.102 | 159.145 | 45.951 | 92.010 | 77.087 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RI Management | Management | 2025 | — | — |
JV Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MB Management | Management | 2008 | — | — |
AL Management | Management | 2022 | — | — |
MC Management | Management | 2022 | — | — |
CA Management | Management | 2025 | — | — |
LR Management | Management | 2009 | — | — |
MA Management | Management | 2022 | — | — |
JD Management | Management | 2025 | — | — |
HS Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Swing Acquisition ApS | Company | 100.0% | 100.0% | 2022 |
Lars Larsen Group A/S | Company | 100.0% | 100.0% | 2021 |
SELSKABET AF 26. AUGUST 2011 ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Rossen Ivanov Patzov | Management | 0 companies |
| Jakob Viggo Holstein | Chief Executive Officer | 0 companies |
| Martin Bloch Lemvig | Management | 0 companies |
| Anders Lynge Kristensen | Management | 0 companies |
| Mark Christopher Wagner | Management | 0 companies |
| Craig Allen Scanlon | Management | 0 companies |
| Lars Robert Herluf | Management | 0 companies |
| Mark Alan Spencer | Management | 0 companies |
| James David Sheets | Management | 0 companies |
| Haresh Shah | Management | 0 companies |
| Mikkel Krogslund Andersen | Board of Directors | 0 companies |
| Hans Henrik Kjølby | Chairman | 0 companies |
| Carsten Greve Iversen | Board of Directors | 0 companies |
| Lars Kristinus Larsen | Chairman | 0 companies |
| Jacob Brunsborg | Chairman | 0 companies |
| Helle Birk Brunsborg | Board of Directors | 0 companies |
| Sabina Herluf | Board of Directors | 0 companies |
| Jesper Lund | Board of Directors | 0 companies |