| Revenue | DKK 9,3M | -52% |
| EBITDA | DKK -10M | -881% |
| Net profit | DKK -9,2M | -417% |
| Total assets | DKK 34M | -10% |
| Equity | DKK -2,6M | -135% |
| Employees | 31 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 24.130 | 28.250 | 22.761 | 19.267 | 9.264 |
| Staff expenses | -19.319 | -23.441 | -20.930 | -17.991 | -19.231 |
| EBITDA | 4.811 | 4.810 | 1.831 | 1.276 | -9.967 |
| Depreciation & amort. | -1.466 | -2.351 | -1.680 | -1.401 | -940 |
| EBIT | 3.345 | 2.459 | 150 | -125 | -10.907 |
| Net financials | -863 | -1.352 | -1.627 | -1.979 | -882 |
| Profit before tax | 2.362 | 1.106 | -1.494 | -2.138 | -11.829 |
| Tax | 471 | 52 | -304 | -347 | -2.579 |
| Net profit | 1.891 | 1.054 | -1.190 | -1.791 | -9.250 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 45.263 | 49.022 | 37.577 | 37.633 | 34.042 |
| Equity | 14.093 | 10.653 | 9.316 | 7.516 | -2.627 |
| Long-term debt | 578 | 0 | 0 | 0 | 0 |
| Short-term debt | 30.822 | 38.096 | 28.261 | 29.828 | 36.443 |
| Total debt | 30.822 | 38.096 | 28.261 | 29.828 | 36.443 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LØ Chief Executive Officer | Chief Executive Officer | 2025 |
| Former (4) | ||
MP Management | Management | 2009 – 2013 |
PS Chief Executive Officer | Chief Executive Officer | 2019 – 2025 |
KS Chief Executive Officer | Chief Executive Officer | 2014 – 2014 |
LS Management | Management | 2013 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2015 | |
| Chairman | 2014 | |
| Board of Directors | 2009 | |
| Former (3) | ||
| Board of Directors | 2009 – 2015 | |
| Board of Directors | 2009 – 2020 | |
| Chairman | 2009 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Individual | 5–9.99% | 5% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Mats Peter Nihlén | Management | 0 companies |
| Patrick Stenstrup Lepke | Chief Executive Officer | 0 companies |
| Kenneth Steen Vorstrup Berntsen | Chief Executive Officer | 0 companies |
| Lars Ørnfeldt Jensen | Chief Executive Officer | 0 companies |
| Lars Schmidt | Management | 0 companies |
| Henrik Bo Soelberg | Board of Directors | 0 companies |
| Asbjørn Thomsen | Chairman | 0 companies |
| Knud Martin Trolle | Board of Directors | 0 companies |
| Henrik Theilbjørn | Board of Directors | 0 companies |
| Keld Skov | Board of Directors | 0 companies |
| Niels Hermansen | Chairman | 0 companies |