| Revenue | DKK -18K | -21% |
| EBITDA | DKK -18K | +21% |
| Net profit | DKK 49K | -90% |
| Total assets | DKK 5,5M | -14% |
| Equity | DKK 5,4M | -15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -18 | -11 | -14 | — | -14 | -15 | -15 | -16 | -16 | -23 | -19 | -23 | -18 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -18 | -11 | -14 | -14 | -14 | -15 | -15 | -16 | -16 | -23 | -19 | -23 | -18 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -18 | -11 | -14 | -14 | -14 | -15 | -15 | -16 | -16 | -23 | -19 | -23 | -18 |
| Net financials | 236 | 807 | 1.011 | 981 | 1.795 | 752 | 744 | 2.365 | 1.481 | 1.701 | 1.726 | 538 | 68 |
| Profit before tax | 219 | 796 | 997 | 967 | 1.780 | 738 | 729 | 2.349 | 1.465 | 1.678 | 1.707 | 514 | 49 |
| Tax | -40 | -38 | -37 | -35 | -27 | -20 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 259 | 834 | 1.033 | 1.002 | 1.807 | 758 | 729 | 2.349 | 1.465 | 1.678 | 1.707 | 514 | 49 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.544 | 6.820 | 7.166 | 7.855 | 8.682 | 6.623 | 5.878 | 7.078 | 6.521 | 6.847 | 8.492 | 6.384 | 5.473 |
| Equity | 1.004 | 2.135 | 2.635 | 3.689 | 5.507 | 4.472 | 4.476 | 6.348 | 6.507 | 6.830 | 8.476 | 6.313 | 5.382 |
| Long-term debt | 4.528 | 4.675 | 4.521 | 4.156 | 3.165 | 2.141 | 1.391 | 577 | 0 | 0 | 0 | 8 | 0 |
| Short-term debt | 12 | 10 | 10 | 10 | 10 | 10 | 10 | 153 | 14 | 17 | 16 | 64 | 91 |
| Total debt | 4.540 | 4.685 | 4.531 | 4.166 | 3.175 | 2.151 | 1.401 | 730 | 14 | 17 | 16 | 72 | 91 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LO Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
K.S.M. GROUP ApS | Company | 10.0% | 10.0% | 2024 |
| Individual | 5.0% | 5.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2019 | |
COMPLETE, MERRING ApS | Company | 50.0% | 50.0% | 2017 |
| Individual | 50.0% | 50.0% | 2010 | |
| Individual | 5.0% | 5.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Olav Fischer Skovgård | Chief Executive Officer | 0 companies |
| Lars Kristian Norre Johansen | Board of Directors | 0 companies |
| Bettina Vorsøe Elkjær | Chairman | 0 companies |
| Torben Gottenborg Andersen | Chairman | 0 companies |
| Frede Bording | Chairman | 0 companies |
| Brian Danebod | Chairman | 0 companies |
| Jacob Koch | Board of Directors | 0 companies |
| Thorsten Søgaard Krægpøth | Chairman | 0 companies |
| Torben Gamst Esbensen | Board of Directors | 0 companies |
| Per Juhl Møller | Chairman | 0 companies |