| Revenue | — | — |
| EBITDA | DKK -34M | -109% |
| Net profit | DKK -176M | -153% |
| Total assets | DKK 9,4B | -13% |
| Equity | DKK 6,9B | +71% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.952.000 | 15.227.000 | 15.964.000 | 15.227.000 | 13.270.000 | 0 | 0 | 0 | 0 | 11.913.000 | — |
| Staff expenses | -7.953.000 | -8.879.000 | -9.449.000 | -9.172.000 | -8.077.000 | -44.000 | -20.000 | -42.000 | -0 | -0 | -0 |
| EBITDA | 1.539.000 | 1.484.000 | 836.000 | -2.610.000 | 644.000 | -38.000 | -16.000 | -39.000 | 2.000 | 386.000 | -34.000 |
| Depreciation & amort. | -933.000 | -1.779.000 | -544.000 | -569.000 | -662.000 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 606.000 | -295.000 | 292.000 | -3.179.000 | -18.000 | -38.000 | -16.000 | -39.000 | 2.000 | 386.000 | -34.000 |
| Net financials | 27.000 | 172.000 | -257.000 | -293.000 | -437.000 | 2.715.000 | 52.000 | 2.824.000 | -1.034.000 | -181.000 | -168.000 |
| Profit before tax | 325.000 | -523.000 | 39.000 | -3.491.000 | -510.000 | 2.677.000 | 36.000 | 2.785.000 | -1.032.000 | 205.000 | -202.000 |
| Tax | 107.000 | 63.000 | 5.000 | 76.000 | 41.000 | -14.000 | -3.000 | 5.000 | -11.000 | -129.000 | -26.000 |
| Net profit | 218.000 | -586.000 | 34.000 | -3.682.000 | -915.000 | 2.691.000 | 39.000 | 2.780.000 | -1.021.000 | 334.000 | -176.000 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.693.000 | 18.339.000 | 18.161.000 | 14.295.000 | 12.337.000 | 9.526.000 | 8.999.000 | 11.174.000 | 8.634.000 | 10.797.000 | 9.355.000 |
| Equity | 6.607.000 | 5.933.000 | 5.933.000 | 3.130.000 | 2.207.000 | 6.494.000 | 6.497.000 | 9.402.000 | 6.588.000 | 4.045.000 | 6.904.000 |
| Long-term debt | 7.529.000 | 7.884.000 | 7.118.000 | 6.639.000 | 6.265.000 | 2.898.000 | 2.164.000 | 1.715.000 | 1.935.000 | 3.556.000 | 2.431.000 |
| Short-term debt | 4.463.000 | 4.384.000 | 4.986.000 | 3.822.000 | 3.426.000 | 127.000 | 331.000 | 57.000 | 111.000 | 2.864.000 | 20.000 |
| Total debt | 11.992.000 | 12.268.000 | 12.104.000 | 10.838.000 | 10.034.000 | 3.025.000 | 2.495.000 | 1.772.000 | 2.046.000 | 6.420.000 | 2.451.000 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HJ Deputy | Deputy | 2016 | — | — |
AB Deputy | Deputy | 2021 | — | — |
AO Deputy | Deputy | 2017 | — | — |
LL | Deputy | 2025 | — | — |
JJ Management | Management | 2017 | — | — |
MJ Management | Management | 2022 | — | — |
CB Management | Management | 2022 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
SS | Deputy | 2022 | — | — |
TM Management | Management | 2017 | — | — |
MA Deputy | Deputy | 2016 | — | — |
TB Deputy | Deputy | 2025 | — | — |
AS Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
PA Management | Management | 2011 | — | — |
LH Deputy | Deputy | 2021 | — | — |
CK Management | Management | 2011 | — | — |
PR Deputy | Deputy | 2025 | — | — |
TV Deputy | Deputy | 2025 | — | — |
MR Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2025 | — | — | |
| Deputy Chairman | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Deputy Chairman | 2014 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LUNDBECKFOND INVEST A/S | Company | 50.0% | 50.0% | 2011 |
KIRKBI Investment Management A/S | Company | 25.0% | 25.0% | 2014 |
TRYGHEDSGRUPPEN SMBA | Company | 10.0% | 10.0% | 2019 |
LIBERATIO A/S | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Jørgen Jensen | Deputy | 0 companies |
| Anes Basic | Deputy | 0 companies |
| Anders Orquin | Deputy | 0 companies |
| Lars Lissau Spinner Hansen | Deputy | 0 companies |
| Jacob Just-Bomholt | Management | 0 companies |
| Maarit Johanna Pokkinen | Management | 0 companies |
| Christian Boris Baltzer | Management | 0 companies |
| Jakob Riis | Chief Executive Officer | 0 companies |
| Søren Skov Hindborg Christensen | Deputy | 0 companies |
| Tor Magne Lønnum | Management | 0 companies |
| Morten Andersen | Deputy | 0 companies |
| Thomas Bjarnt | Deputy | 0 companies |
| Allan Søgaard Lambrechtsen Larsen | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Lone Hauschildt Jensen | Deputy | 0 companies |
| Claus Køhler Carlsson | Management | 0 companies |
| Peter Rye | Deputy | 0 companies |
| Tomislav Vukavic | Deputy | 0 companies |
| Morten Reignald Pedersen | Management | 0 companies |
| Ingrid Britta Louise Bojner | Board of Directors | 0 companies |
| Vagn Flink Møller Pedersen | Board of Directors | 0 companies |
| Lars Nørby Johansen | Chairman | 0 companies |
| Merete Helene Eldrup | Board of Directors | 0 companies |
| Lene Skole-Sørensen | Deputy Chairman | 0 companies |
| Jan Heine Lauvring | Board of Directors | 0 companies |
| Lars Vinge Frederiksen | Deputy Chairman | 0 companies |
| Peter Christopher Vestermark Bason | Board of Directors | 0 companies |
| Thomas Lau Schleicher | Board of Directors | 0 companies |
| Henrik Villsen Andersen | Board of Directors | 0 companies |
| Thorleif Krarup | Chairman | 0 companies |
| Morten Egholm Aagaard | Board of Directors | 0 companies |
| Henrik Poulsen | Board of Directors | 0 companies |
| Steen Hemmingsen | Board of Directors | 0 companies |
| Dorthe Mikkelsen | Board of Directors | 0 companies |
| Mikkel Helmer Nielsen | Board of Directors | 0 companies |
| Stefan Fyhn Gregersen | Board of Directors | 0 companies |
| Karen Tay Cheng Kim | Board of Directors | 0 companies |
| Peter Gormsen | Board of Directors | 0 companies |
| Peter Schütze | Board of Directors | 0 companies |
| Søren Thorup Sørensen | Board of Directors | 0 companies |
| Allan John Rensgaard | Board of Directors | 0 companies |
| Niels Smedegaard | Chairman | 0 companies |
| Johannes Thorvald Due | Board of Directors | 0 companies |
| Jacob Bonne Guldberg | Board of Directors | 0 companies |
| Christian Jesper Engvad Madsen | Board of Directors | 0 companies |