| Revenue | DKK 22,4M | +4% |
| EBITDA | DKK 119K | -37% |
| Net profit | DKK 1K | -94% |
| Total assets | DKK 5,4M | -3% |
| Equity | DKK 1,5M | +0% |
| Employees | 31 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 20.133 | 18.993 | 18.602 | 21.585 | 22.437 |
| Staff expenses | -15.027 | -12.967 | -13.391 | -15.475 | -18.064 |
| EBITDA | 260 | 1.198 | 67 | 189 | 119 |
| Depreciation & amort. | -235 | -240 | -223 | -186 | -149 |
| EBIT | 25 | 958 | -156 | 3 | -30 |
| Net financials | -31 | -30 | -19 | 17 | 31 |
| Profit before tax | -6 | 928 | -175 | 20 | 1 |
| Tax | -0 | 205 | -39 | 4 | -0 |
| Net profit | -6 | 723 | -136 | 16 | 1 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 6.442 | 5.397 | 4.243 | 5.588 | 5.399 |
| Equity | 901 | 1.624 | 1.488 | 1.504 | 1.505 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.524 | 3.773 | 2.755 | 4.084 | 3.894 |
| Total debt | 5.524 | 3.773 | 2.755 | 4.084 | 3.894 |
| Name | Role | Member since |
|---|---|---|
| Current (8) | ||
JE Deputy | Deputy | 2026 |
AR Deputy | Deputy | 2026 |
OJ Deputy | Deputy | 2026 |
MP Management | Management | 2020 |
ME Deputy | Deputy | 2026 |
| Deputy | 2026 | |
EK Deputy | Deputy | 2026 |
SH Deputy | Deputy | 2026 |
| Former (17) | ||
PV Deputy | Deputy | 2018 – 2022 |
CH Deputy | Deputy | 2009 – 2010 |
HL Deputy | Deputy | 2009 – 2010 |
BA Management | Management | 2020 – 2020 |
JN Deputy | Deputy | 2019 – 2022 |
TF Management | Management | 2017 – 2020 |
JK Deputy | Deputy | 2022 – 2026 |
OA Deputy | Deputy | 2014 – 2018 |
AT Deputy | Deputy | 2010 – 2014 |
SP Deputy | Deputy | 2010 – 2014 |
SN Deputy | Deputy | 2009 – 2010 |
AK Management | Management | 2009 – 2017 |
MK Deputy | Deputy | 2018 – 2022 |
EA Deputy | Deputy | 2018 – 2022 |
KL Deputy | Deputy | 2014 – 2018 |
OR Deputy | Deputy | 2009 – 2014 |
SP Deputy | Deputy | 2022 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Current (7) | ||
| Board of Directors | 2018 | |
| Board of Directors | 2026 | |
| Board of Directors | 2026 | |
| Deputy Chairman | 2026 | |
| Board of Directors | 2026 | |
| Chairman | 2026 | |
| Board of Directors | 2026 | |
| Former (14) | ||
| Board of Directors | 2010 – 2018 | |
| Deputy Chairman | 2010 – 2014 | |
JL | Board of Directors | 2019 – 2022 |
| Board of Directors | 2022 – 2026 | |
| Deputy Chairman | 2018 – 2022 | |
| Board of Directors | 2014 – 2018 | |
| Chairman | 2009 – 2010 | |
| Board of Directors | 2018 – 2019 | |
| Board of Directors | 2014 – 2026 | |
| Board of Directors | 2009 – 2010 | |
| Board of Directors | 2009 – 2014 | |
| Chairman | 2010 – 2026 | |
| Deputy Chairman | 2022 – 2026 | |
| Board of Directors | 2018 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Per Vismark Larsen | Deputy | 0 companies |
| Claus Hansen | Deputy | 0 companies |
| John Erik Kruse | Deputy | 0 companies |
| Anja Reilev | Deputy | 0 companies |
| Hanne Lauritsen | Deputy | 0 companies |
| Ole Johannes Høyer | Deputy | 0 companies |
| Michael Pilc | Management | 0 companies |
| Mads Emil Møller Hansen | Deputy | 0 companies |
| Bjørn Aino Stender | Management | 0 companies |
| Jette Nielsen | Deputy | 0 companies |
| Thomas Foged | Management | 0 companies |
| John Kromann | Deputy | 0 companies |
| Ove Andersen | Deputy | 0 companies |
| Anni Tyrrestrup | Deputy | 0 companies |
| Synnøve Pol Klemensen | Deputy | 0 companies |
| Svend-Aage Nielsen | Deputy | 0 companies |
| Allan Kent Bruus | Management | 0 companies |
| Morten Kanstrup Thomsen | Deputy | 0 companies |
| Erik Aagaard Holm | Deputy | 0 companies |
| Kim Lund | Deputy | 0 companies |
| Ole René Rasmussen | Deputy | 0 companies |
| Anne Alstrup Torp Karlskov Pedersen | Deputy | 0 companies |
| Eigil Kristensen | Deputy | 0 companies |
| Sune Hald | Deputy | 0 companies |
| Sigfred Pustelnik | Deputy | 0 companies |
| Flemming Tesstrup Worsøe | Board of Directors | 0 companies |
| Steen Ole Dahlstrøm | Board of Directors | 0 companies |
| Johannes Gregersen | Deputy Chairman | 0 companies |
| Jan Lind | Board of Directors | 0 companies |
| Arne Hansen | Board of Directors | 0 companies |
| Michael Koborg | Board of Directors | 0 companies |
| Kaj Piilgaard Nielsen | Board of Directors | 0 companies |
| Bo Juul Nielsen | Deputy Chairman | 0 companies |
| Jonas René Jensen | Deputy Chairman | 0 companies |
| Bianca Britt Nielsen | Board of Directors | 0 companies |
| Anton Christian Petersen | Board of Directors | 0 companies |
| Finn Ole Christiansen | Chairman | 0 companies |
| Pernille Andersen Dall | Board of Directors | 0 companies |
| Jes Rønn Hansen | Chairman | 0 companies |
| Torben Torsbjerg Møller | Board of Directors | 0 companies |
| Kasper Højte Nielsen | Board of Directors | 0 companies |
| Claes Bågø Barlebo | Board of Directors | 0 companies |
| Allan Buch | Chairman | 0 companies |
| Lars Baun | Board of Directors | 0 companies |
| Anders Møllegård | Deputy Chairman | 0 companies |
| Alex Bjarne Gren | Board of Directors | 0 companies |