| Revenue | DKK -481K | -107% |
| EBITDA | DKK -1,6M | -128% |
| Net profit | DKK -1,3M | -123% |
| Total assets | DKK 797K | +22% |
| Equity | DKK -2,9M | -79% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23 | 2.173 | 4.088 | 4.560 | 5.373 | -37 | 982 | 506 | -206 | 6.866 | -481 |
| Staff expenses | -1.187 | -2.658 | -3.571 | -4.171 | -4.254 | -3.496 | -1.898 | -1.650 | -1.363 | -1.206 | -1.111 |
| EBITDA | -1.164 | -485 | 517 | 389 | 1.119 | -3.534 | -916 | -1.143 | -1.569 | 5.660 | -1.592 |
| Depreciation & amort. | -0 | -0 | -0 | -179 | -267 | -1.179 | -1.291 | -1.416 | -2.216 | -0 | -0 |
| EBIT | -1.164 | -485 | 517 | 210 | 852 | -4.712 | -2.208 | -2.560 | -3.785 | 5.660 | -1.592 |
| Net financials | -4 | -44 | -74 | -60 | -96 | -35 | -3 | -4 | -95 | -29 | -67 |
| Profit before tax | -1.168 | -528 | 443 | 150 | 755 | -4.748 | -2.211 | -2.564 | -3.881 | 5.631 | -1.659 |
| Tax | -290 | -111 | 127 | 69 | 175 | -1.043 | -125 | -214 | -110 | -56 | -365 |
| Net profit | -878 | -418 | 317 | 81 | 580 | -3.705 | -2.086 | -2.350 | -3.770 | 5.687 | -1.294 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.908 | 6.185 | 6.003 | 8.342 | 9.885 | 6.776 | 6.735 | 5.017 | 1.158 | 655 | 797 |
| Equity | -798 | -1.216 | -900 | -819 | -238 | -3.943 | -6.029 | -8.379 | -12.150 | -1.632 | -2.926 |
| Long-term debt | 479 | 228 | 355 | 59 | 1.202 | 7.500 | 10.626 | 11.607 | 7.597 | 197 | 75 |
| Short-term debt | 3.707 | 7.401 | 6.903 | 9.092 | 8.674 | 3.219 | 2.138 | 1.789 | 5.711 | 2.090 | 3.648 |
| Total debt | 3.707 | 7.401 | 6.903 | 9.092 | 9.875 | 10.719 | 12.764 | 13.396 | 13.308 | 2.287 | 3.723 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CONTEA ESBJERG A/S | Company | 33.3% | 33.3% | 2021 |
DOUG HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
| Individual | 10.0% | 10.0% | 2013 | |
Howden Forsikringsagentur A/S | Company | 100.0% | 100.0% | 2023 |
Howden Danmark A/S | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Kurt Voigt Hansen | Chief Executive Officer | 0 companies |
| John Bo Birkmose-Andersen | Chief Executive Officer | 0 companies |
| Jørn Buhl Pedersen | Chief Executive Officer | 0 companies |
| Lars Rosenkrantz Gundorph | Chairman | 0 companies |
| Johnny Krohn Rasmussen | Board of Directors | 0 companies |
| Thomas Kaas Selsø | Board of Directors | 0 companies |
| Henrik Hildebrandt | Chairman | 0 companies |
| Carl Anders Holde-Jensen | Board of Directors | 0 companies |
| Lars Steen Nielsen | Board of Directors | 0 companies |
| Søren Brinch Langerhuus | Board of Directors | 0 companies |
| Søren Ingolff Lindbo | Board of Directors | 0 companies |