| Revenue | DKK 7,2M | -21% |
| EBITDA | DKK 3,7M | +49% |
| Net profit | DKK -25,2M | +29% |
| Total assets | DKK 50,8M | -5% |
| Equity | DKK -85,5M | -54% |
| Employees | 3 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -168 | -6.988 | -572 | -157 | -205 | -172 | -937 | 27.381 | 8.967 | 4.293 | 9.781 | 9.203 | 7.238 |
| Staff expenses | -0 | -0 | -2.419 | -3.466 | -1.023 | -47 | -0 | -0 | -148 | -765 | -6.372 | -5.517 | -5.977 | -6.698 | -3.500 |
| EBITDA | — | — | -2.587 | -10.455 | -1.595 | -110 | -205 | -172 | -1.085 | 26.616 | 2.595 | -1.224 | 3.804 | 2.505 | 3.738 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -769 | -1.248 | -1.152 | -1.137 | -1.236 | -342 |
| EBIT | — | — | -2.587 | -10.455 | -1.595 | -110 | -205 | -172 | -1.085 | 25.847 | 1.347 | -2.376 | 2.667 | 1.269 | 3.396 |
| Net financials | 0 | 0 | 59.450 | -34.534 | 79.029 | 19.597 | -184.660 | -57.047 | -232.707 | 3.027 | -3.038 | -24.890 | -28.360 | -36.884 | -27.861 |
| Profit before tax | — | — | 56.864 | -44.989 | 77.434 | 19.487 | -184.865 | -57.219 | -233.792 | 28.874 | -1.691 | -27.266 | -25.693 | -35.615 | -24.465 |
| Tax | -0 | -0 | 131 | 7 | 110 | 586 | 454 | 905 | 1.435 | 6.818 | 2.523 | -3.248 | 529 | -148 | 687 |
| Net profit | — | — | 56.733 | -44.996 | 77.324 | 18.901 | -185.320 | -58.124 | -235.228 | 22.056 | -4.214 | -24.018 | -26.222 | -35.467 | -25.152 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 208.910 | 383.175 | 476.236 | 451.464 | 322.706 | 280.596 | 76.051 | 56.474 | 59.932 | 37.971 | 41.999 | 53.363 | 50.836 |
| Equity | — | — | 207.172 | 326.279 | 413.578 | 395.627 | 311.977 | 252.463 | 18.522 | 40.269 | 36.055 | 14.891 | -14.548 | -55.573 | -85.549 |
| Long-term debt | 0 | 0 | 0 | 7.065 | 9.212 | 10.134 | 146 | 25.000 | 0 | 5.708 | 724 | 84 | 743 | 0 | 0 |
| Short-term debt | 0 | 0 | 1.738 | 49.831 | 53.445 | 45.307 | 10.729 | 3.132 | 57.530 | 10.050 | 22.675 | 22.996 | 40.998 | 103.854 | 106.107 |
| Total debt | 0 | 0 | 1.738 | 56.896 | 62.658 | 55.440 | 10.729 | 28.132 | 57.530 | 15.758 | 23.399 | 23.080 | 41.741 | 103.854 | 106.107 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RS Management | Management | 2023 | — | — |
PT Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
HL Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
PL Management | Management | 2010 | — | — |
SG Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MB Management | Management | 2023 | — | — |
RT Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Deputy Chairman | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2019 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AL Sydbank A/S | Company | 100.0% | 100.0% | 2019 |
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Rikke Strandhave | Management | 0 companies |
| Peter Thestrup Kilt | Chief Executive Officer | 0 companies |
| Hans Lehrskov Schultz | Chief Executive Officer | 0 companies |
| Peder Larsen Østbjerg | Management | 0 companies |
| Sune Graae Norsker | Chief Executive Officer | 0 companies |
| Michael Bisgaard | Management | 0 companies |
| Rune Thomassen | Management | 0 companies |
| Hans Peder Majland Lauridsen | Board of Directors | 0 companies |
| Jens Christian Hansen | Board of Directors | 0 companies |
| Peter Eriksen Jensen | Board of Directors | 0 companies |
| Jan Gunnar Åkesson | Board of Directors | 0 companies |
| John Romedahl | Chairman | 0 companies |
| Søren Overgaard Laursen | Board of Directors | 0 companies |
| Hans Rafn | Board of Directors | 0 companies |
| Elisabeth Dreijer von Sydow | Board of Directors | 0 companies |
| Jacob Majland Lauridsen | Chairman | 0 companies |
| Steen Overholdt Hansen | Board of Directors | 0 companies |
| Peter Lund | Board of Directors | 0 companies |
| Jørgen Skaarup | Board of Directors | 0 companies |
| Jan Stærmose-Enke | Deputy Chairman | 0 companies |
| Steen Nordstrøm | Board of Directors | 0 companies |
| Jes Bjerregaard | Board of Directors | 0 companies |
| Christian Pagaard Junker | Chairman | 0 companies |
| Carsten With Thygesen | Deputy Chairman | 0 companies |
| Asbjørn Børsting | Board of Directors | 0 companies |
| Torben Sommer-Larsen | Board of Directors | 0 companies |
| Steffen Kjeld Thomsen | Chairman | 0 companies |
| Jesper Altamirano | Board of Directors | 0 companies |
| Claus Wædeled | Board of Directors | 0 companies |
| Christina Bækgaard Østbjerg | Board of Directors | 0 companies |