| Revenue | DKK 21,8M | +12% |
| EBITDA | DKK -1,5M | +67% |
| Net profit | DKK -3,3M | +43% |
| Total assets | DKK 150,1M | +2% |
| Equity | DKK 75,5M | -4% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 19.679 | 19.146 | 18.938 | 19.407 | 21.774 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.069 | -1.291 | -1.360 | -4.430 | -1.478 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.069 | -1.291 | -1.360 | -4.430 | -1.478 |
| Net financials | -426 | -604 | -674 | -1.293 | -1.810 |
| Profit before tax | -1.638 | -1.454 | -4.594 | -5.723 | -3.288 |
| Tax | 74 | -0 | -0 | -0 | -0 |
| Net profit | -1.712 | -1.454 | -4.594 | -5.723 | -3.288 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 131.756 | 136.623 | 146.021 | 147.604 | 150.108 |
| Equity | 90.591 | 89.137 | 84.543 | 78.820 | 75.532 |
| Long-term debt | 32.056 | 37.318 | 43.088 | 54.141 | 63.448 |
| Short-term debt | 9.109 | 10.168 | 18.390 | 14.643 | 11.128 |
| Total debt | 41.165 | 47.486 | 61.478 | 68.784 | 74.576 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CN Management | Management | 2017 |
| Former (3) | ||
OS Management | Management | 2016 – 2017 |
KO Management | Management | 2010 – 2015 |
FG Management | Management | 2015 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2022 | |
| Chairman | 2010 | |
| Board of Directors | 2026 | |
| Board of Directors | 2026 | |
| Board of Directors | 2026 | |
| Former (12) | ||
| Board of Directors | 2014 – 2018 | |
| Deputy Chairman | 2018 – 2022 | |
| Deputy Chairman | 2010 – 2014 | |
| Board of Directors | 2010 – 2022 | |
| Board of Directors | 2022 – 2026 | |
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 2022 – 2026 | |
| Board of Directors | 2014 – 2018 | |
| Board of Directors | 2022 – 2026 | |
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 2014 – 2018 | |
| Board of Directors | 2010 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2016 | |
| Company | 25–33.32% | 25–33.32% | 2016 | |
| Company | 20–24.99% | 20–24.99% | 2016 | |
| Company | 5–9.99% | 5–9.99% | 2010 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2011 | |
| Company | 25–33.32% | 25–33.32% | 2010 | |
| Company | 20–24.99% | 20–24.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Steen Nielsen | Management | 0 companies |
| Carsten Nystrup | Management | 0 companies |
| Klaus Ole Møgelvang | Management | 0 companies |
| Frank Gottlieb Bennetsen | Management | 0 companies |
| Christian Skjæran | Board of Directors | 0 companies |
| Karsten Søndergaard Nielsen | Deputy Chairman | 0 companies |
| Ole Bondo Christensen | Deputy Chairman | 0 companies |
| Peter Nielsen | Board of Directors | 0 companies |
| Allan Kristensen | Board of Directors | 0 companies |
| Per Mortensen | Board of Directors | 0 companies |
| Karel Henrik Tyle | Board of Directors | 0 companies |
| Kristian Petersen Nørgaard | Board of Directors | 0 companies |
| Hella Hardø Tiedemann | Chairman | 0 companies |
| Keld Stenlien Hansen | Board of Directors | 0 companies |
| Ulrik John Nielsen | Board of Directors | 0 companies |
| René John Brohammer Hansen | Board of Directors | 0 companies |
| Simon Dyhrberg Knudstrup | Board of Directors | 0 companies |
| Eddi Meier | Board of Directors | 0 companies |
| Marianne Dithmer | Board of Directors | 0 companies |
| John Ingemann Allentoft | Board of Directors | 0 companies |
| Henrik Bolberg | Board of Directors | 0 companies |