| Revenue | DKK 0 | — |
| EBITDA | DKK -7K | -17% |
| Net profit | DKK 21,4M | +316% |
| Total assets | DKK 33,9M | +178% |
| Equity | DKK 32,4M | +179% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 265.712 | 294.838 | 265.430 | 0 | 0 |
| Staff expenses | -112.488 | -110.597 | -104.759 | -0 | -0 |
| EBITDA | -7.446 | 23.059 | 19.992 | -6 | -7 |
| Depreciation & amort. | -7.860 | -9.749 | -11.982 | -0 | -0 |
| EBIT | -15.306 | 13.310 | 8.010 | -6 | -7 |
| Net financials | -4.458 | -3.169 | -2.716 | -9.868 | 21.381 |
| Profit before tax | -19.764 | 10.141 | 5.294 | -9.874 | 21.374 |
| Tax | -4.000 | -2.000 | -0 | -0 | -2 |
| Net profit | -15.764 | 12.141 | 5.294 | -9.874 | 21.376 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 104.353 | 122.144 | 112.274 | 12.220 | 33.915 |
| Equity | 4.407 | 16.223 | 21.517 | 11.643 | 32.444 |
| Long-term debt | 21.666 | 24.918 | 27.109 | 0 | 0 |
| Short-term debt | 78.280 | 81.003 | 63.648 | 577 | 1.471 |
| Total debt | 99.946 | 105.921 | 90.757 | 577 | 1.471 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
RM Management | Management | 2022 – 2022 |
LB Management | Management | 2014 – 2022 |
KR Unofficial title | Unofficial title | 2022 – 2022 |
LK Management | Management | 2014 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2014 – 2022 | |
| Chairman | 2014 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2022 | |
| Company | 10–14.99% | 10–14.99% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2014 | |
| Company | 20–24.99% | 20–24.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ronnie Møller-Thorsøe | Management | 0 companies |
| Lars Blavnsfeldt | Management | 0 companies |
| Kim Ricken Jørgensen | Unofficial title | 0 companies |
| Lene Krogh Ellgaard | Management | 0 companies |
| Christian Bruno Cordsen Nielsen | Board of Directors | 0 companies |
| Hans Lohmann | Chairman | 0 companies |