| Revenue | DKK 9,4M | -47% |
| EBITDA | DKK -1,3M | -625% |
| Net profit | DKK -2,1M | -93% |
| Total assets | DKK 42,3M | +45% |
| Equity | DKK 8,5M | +317% |
| Employees | 26 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 19.812 | 14.767 | 15.904 | 17.829 | 9.438 |
| Staff expenses | -13.579 | -10.421 | -9.636 | -10.523 | -10.692 |
| EBITDA | 1.287 | 355 | 1.341 | -173 | -1.254 |
| Depreciation & amort. | -996 | -917 | -877 | -713 | -796 |
| EBIT | 291 | -562 | 464 | -886 | -2.050 |
| Net financials | -626 | -395 | -236 | -526 | -679 |
| Profit before tax | -335 | -957 | 228 | -1.412 | -2.729 |
| Tax | -73 | -211 | 49 | -312 | -601 |
| Net profit | -262 | -746 | 179 | -1.100 | -2.128 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 30.863 | 16.558 | 15.402 | 29.126 | 42.250 |
| Equity | 3.710 | 2.964 | 3.143 | 2.043 | 8.515 |
| Long-term debt | 366 | 835 | 0 | 0 | 0 |
| Short-term debt | 26.787 | 12.759 | 12.259 | 27.083 | 33.735 |
| Total debt | 27.153 | 13.594 | 12.259 | 27.083 | 33.735 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
NH Management | Management | 2018 – 2024 |
LE Management | Management | 2014 – 2017 |
KM Management | Management | 2015 – 2018 |
PS Management | Management | 2013 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Former (13) | ||
| Board of Directors | 2019 – 2023 | |
| Board of Directors | 2016 – 2018 | |
| Chairman | 2013 – 2015 | |
| Chairman | 2015 – 2016 | |
| Board of Directors | 2013 – 2016 | |
| Chairman | 2016 – 2018 | |
| Board of Directors | 2018 – 2019 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2021 – 2023 | |
| Chairman | 2013 – 2013 | |
| Board of Directors | 2021 – 2024 | |
| Chairman | 2018 – 2021 | |
| Chairman | 2021 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Hovgaard Juul | Management | 0 companies |
| Lars Einar Fram | Management | 0 companies |
| Kim Mølgaard | Management | 0 companies |
| Per Schram Weiskvist | Management | 0 companies |
| Michael Gerstenfeldt | Board of Directors | 0 companies |
| Søren Vinderslev | Board of Directors | 0 companies |
| Thomas Korgaard Henriksen | Chairman | 0 companies |
| Peter Milbregt | Chairman | 0 companies |
| Morten Bøhm Jørgensen | Board of Directors | 0 companies |
| Claus Bjerring Christiansen | Chairman | 0 companies |
| Thomas Bo Klahn | Board of Directors | 0 companies |
| Camilla Avlbjerg Christiansen | Board of Directors | 0 companies |
| Jørgen Meyer | Board of Directors | 0 companies |
| Anders Buchwald Hansen | Chairman | 0 companies |
| Svend Thun Djurhuus | Board of Directors | 0 companies |
| Niels Vrist Bertelsen | Chairman | 0 companies |
| Mads Iversen | Chairman | 0 companies |