| Revenue | DKK 1,5M | -26% |
| EBITDA | DKK -75K | -114% |
| Net profit | DKK -95K | -123% |
| Total assets | DKK 2,9M | +2% |
| Equity | DKK 1,7M | -5% |
| Employees | 7 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 934 | 666 | 418 | 2.089 | 1.694 | 1.813 | 2.112 | 1.995 | 2.026 | 1.490 |
| Staff expenses | -1.151 | -316 | -642 | -1.003 | -1.044 | -1.168 | -1.290 | -1.438 | -1.474 | -1.565 |
| EBITDA | -217 | 350 | -236 | 1.086 | 650 | 645 | 822 | 557 | 552 | -75 |
| Depreciation & amort. | -153 | -71 | -120 | -256 | -226 | -186 | -182 | -161 | -19 | -33 |
| EBIT | -371 | 279 | -355 | 830 | 424 | 459 | 640 | 396 | 533 | -107 |
| Net financials | -46 | -18 | -16 | -47 | -16 | -30 | -25 | -4 | -7 | -14 |
| Profit before tax | -416 | 261 | -371 | 784 | 408 | 429 | 615 | 392 | 525 | -122 |
| Tax | -95 | 57 | -82 | 173 | 90 | 96 | 136 | 89 | 116 | -26 |
| Net profit | -321 | 204 | -289 | 611 | 318 | 334 | 479 | 303 | 410 | -95 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.985 | 2.082 | 3.312 | 2.930 | 2.768 | 2.820 | 4.005 | 2.722 | 2.811 | 2.879 |
| Equity | -271 | -68 | -357 | 254 | 572 | 906 | 1.385 | 1.687 | 1.797 | 1.702 |
| Long-term debt | 644 | 644 | 632 | 632 | 669 | 684 | 84 | 54 | 56 | 58 |
| Short-term debt | 1.612 | 1.505 | 2.994 | 2.010 | 1.501 | 1.208 | 2.537 | 981 | 959 | 1.118 |
| Total debt | 2.256 | 2.149 | 3.626 | 2.642 | 2.170 | 1.892 | 2.621 | 1.035 | 1.015 | 1.177 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AU Management | Management | 2014 | — | — |
NN Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dansk Group A/S | Company | 100.0% | 100.0% | 2025 |
Sindico Group A/S | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Urth | Management | 0 companies |
| Nicolai Nørskov | Management | 0 companies |
| Peter Jørgen Kodbøl Jørgensen | Chairman | 0 companies |
| Bettina May-Olsen | Board of Directors | 0 companies |
| Jens Nørskov | Board of Directors | 0 companies |