| Revenue | DKK 372,5M | -7% |
| EBITDA | DKK -2,3M | +90% |
| Net profit | DKK -3M | +90% |
| Total assets | DKK 200,1M | -19% |
| Equity | DKK 34M | -21% |
| Employees | 225 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 213.149 | 290.186 | 312.109 | 325.834 | 337.356 | 378.172 | 426.321 | 452.446 | 447.175 | 435.713 | 435.535 | 401.103 | 372.464 |
| Staff expenses | -207.287 | -218.829 | -238.387 | -252.716 | -259.496 | -282.912 | -313.990 | -351.156 | -338.385 | -335.466 | -324.682 | -300.095 | -285.783 |
| EBITDA | 5.863 | 6.809 | 10.417 | 7.172 | 14.534 | 17.445 | 26.061 | 17.416 | 15.657 | 3.773 | 9.802 | -23.659 | -2.337 |
| Depreciation & amort. | -4.796 | -4.756 | -2.042 | -1.134 | -799 | -1.049 | -1.683 | -1.789 | -1.742 | -2.182 | -1.989 | -1.840 | -1.767 |
| EBIT | 1.066 | 2.053 | 8.374 | 6.039 | 13.735 | 16.396 | 24.378 | 15.627 | 13.915 | 1.591 | 7.812 | -25.499 | -4.105 |
| Net financials | -1.527 | -1.293 | -912 | -1.026 | -682 | -1.332 | -1.131 | -816 | -1.035 | -2.592 | -4.166 | -3.144 | 1.137 |
| Profit before tax | -460 | 761 | 7.462 | 5.013 | 13.054 | 15.064 | 23.247 | 14.812 | 12.879 | -1.001 | 3.646 | -28.642 | -2.967 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -460 | 761 | 7.462 | 5.013 | 13.054 | 15.064 | 23.247 | 14.812 | 12.879 | -1.001 | 3.646 | -28.642 | -2.967 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 155.085 | 158.808 | 167.781 | 180.846 | 186.665 | 267.135 | 266.850 | 288.739 | 267.608 | 285.667 | 295.753 | 247.034 | 200.134 |
| Equity | 38.590 | 35.025 | 38.154 | 37.970 | 46.067 | 55.986 | 73.630 | 81.131 | 86.916 | 78.619 | 75.577 | 43.247 | 34.022 |
| Long-term debt | 14.093 | 13.775 | 16.259 | 19.689 | 22.751 | 38.602 | 44.300 | 46.800 | 45.250 | 42.250 | 40.725 | 34.475 | 33.733 |
| Short-term debt | 102.403 | 110.008 | 113.367 | 123.187 | 117.848 | 172.548 | 148.919 | 160.808 | 135.442 | 164.797 | 179.451 | 169.312 | 132.379 |
| Total debt | 116.495 | 123.783 | 129.627 | 142.877 | 140.598 | 211.149 | 193.219 | 207.608 | 180.692 | 207.047 | 220.176 | 203.787 | 166.112 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CG Management | Management | 2022 | — | — |
CS Management | Management | 2011 | — | — |
TF Management | Management | 2025 | — | — |
FS Management | Management | 2018 | — | — |
JS Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2026 | — | — | |
JB | Board of Directors | 2020 | — | — |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2011 | — | — | |
| Deputy Chairman | 2026 | — | — | |
| Deputy Chairman | 2012 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HortenDahl Advokatpartnerselskab | Company | 5.0% | 5.0% | 2025 |
Legacy Selskabet af 18. maj 1993 ApS | Company | 90.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Gregersen | Management | 0 companies |
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Thomas Francis Beckett | Management | 0 companies |
| Finn Schwarz | Management | 0 companies |
| Janus Skak Olufsen | Management | 0 companies |
| Bjarne Becher Jensen | Board of Directors | 0 companies |
| Andreas Markert Christensen | Board of Directors | 0 companies |
| Henrik Møgelmose | Board of Directors | 0 companies |
| Thomas Booker | Board of Directors | 0 companies |
| Lars Bichel Lüneborg | Board of Directors | 0 companies |
| Annelouise Dalgaard Pedersen | Board of Directors | 0 companies |
| Hans Christian Pape | Board of Directors | 0 companies |
| Line Markert Christensen | Chairman | 0 companies |
| Lise Lotte Hjerrild | Chairman | 0 companies |
| Jacob Møller Dirksen | Board of Directors | 0 companies |
| Michael Neumann | Board of Directors | 0 companies |
| Klavs Valdemar Gravesen | Chairman | 0 companies |
| Frederik Bruhn | Board of Directors | 0 companies |
| Marius Nicolai Julian Mallet | Board of Directors | 0 companies |
| Peter Sophus Bøgeskov Christensen | Board of Directors | 0 companies |
| Henrik Stig Lauritsen | Board of Directors | 0 companies |
| Andreas Schønbeck | Board of Directors | 0 companies |
| Søren Hornbæk Svendsen | Board of Directors | 0 companies |
| Rikke Søgaard Berth | Board of Directors | 0 companies |
| Niels Jørgen Hørlyck Oggesen | Board of Directors | 0 companies |
| Michael Rehling Hedegaard | Board of Directors | 0 companies |
| Jan Bech | Board of Directors | 0 companies |
| Asger Heine Jensen | Board of Directors | 0 companies |
| Tanja Lykke Dalhoff Stougaard | Board of Directors | 0 companies |
| Anders Ibsen Melballe | Board of Directors | 0 companies |
| Jens Jakob Bugge | Board of Directors | 0 companies |
| Michael Egede Budtz | Chairman | 0 companies |
| Henning von Lillienskjold | Deputy Chairman | 0 companies |
| Erik Wendelboe Christiansen | Deputy Chairman | 0 companies |
| Mikkel Primdal Kæregaard | Chairman | 0 companies |
| Mads Nygaard Madsen | Board of Directors | 0 companies |