| Revenue | DKK 7,2M | -12% |
| EBITDA | DKK -983K | -177% |
| Net profit | DKK -863K | -209% |
| Total assets | DKK 15,1M | -13% |
| Equity | DKK 12,3M | -7% |
| Employees | 14 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21.911 | 23.268 | — | 33.111 | 32.025 | 31.434 | 19.159 | 13.022 | 6.900 | 8.234 | 8.175 | 7.168 |
| Staff expenses | -26.451 | -28.514 | -27.583 | -29.756 | -30.216 | -29.372 | -14.491 | -7.818 | -7.698 | -7.230 | -6.897 | -8.152 |
| EBITDA | -686 | 862 | -665 | 3.355 | 1.809 | 8.113 | 4.513 | 5.204 | -798 | 930 | 1.278 | -983 |
| Depreciation & amort. | -214 | -197 | -235 | -167 | -250 | 3.026 | -57 | -55 | -86 | -135 | -153 | -147 |
| EBIT | -900 | 664 | -900 | 3.189 | 1.559 | 5.088 | 4.457 | 5.149 | -884 | 795 | 1.125 | -1.130 |
| Net financials | 36 | -198 | -405 | -261 | -329 | -79 | 870 | 650 | -30 | -91 | -108 | 216 |
| Profit before tax | -864 | -1.484 | 997 | 2.928 | 1.230 | 5.009 | 5.327 | 5.799 | -914 | 704 | 1.017 | -914 |
| Tax | -111 | 230 | -166 | 490 | 284 | 1.060 | 1.183 | 1.282 | -89 | 155 | 223 | -50 |
| Net profit | -753 | -1.714 | 1.162 | 2.438 | 945 | 3.949 | 4.144 | 4.517 | -825 | 550 | 794 | -863 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.695 | 38.430 | 39.831 | 39.206 | 33.398 | 41.840 | 45.369 | 26.677 | 19.759 | 18.349 | 17.342 | 15.110 |
| Equity | 15.710 | 13.996 | 15.158 | 17.596 | 18.541 | 22.490 | 26.634 | 16.152 | 11.827 | 12.377 | 13.170 | 12.307 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 470 | 644 | 0 | 0 | 0 | 0 |
| Short-term debt | 15.841 | 24.270 | 24.510 | 21.447 | 14.716 | 19.333 | 17.520 | 8.677 | 7.932 | 5.972 | 4.121 | 2.803 |
| Total debt | 15.841 | 24.270 | 24.510 | 21.447 | 14.716 | 19.333 | 17.990 | 9.322 | 7.932 | 5.972 | 4.121 | 2.803 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OE Management | Management | 1971 | — | — |
MB Management | Management | 2020 | — | — |
HA Management | Management | 1971 | — | — |
NK Management | Management | 1971 | — | — |
CS Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
CG Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
JJ Management | Management | 1971 | — | — |
| Audit | 1971 | — | — | |
JM Management | Management | 1971 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1971 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 1971 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2003 | — | — | |
| Deputy Chairman | 2002 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 1971 | — | — | |
| Board of Directors | 2006 | — | — | |
RL | Board of Directors | 1971 | — | — |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1971 | — | — | |
| Board of Directors | 1971 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1971 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 1971 | — | — | |
| Board of Directors | 1971 | — | — | |
| Board of Directors | 1971 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Erik Røhman | Management | 0 companies |
| Morten Berndt | Management | 0 companies |
| Henrik August von Sydow | Management | 0 companies |
| Niels Kjeldsen Eltorp | Management | 0 companies |
| Claus Søren Grundahl Tanggaard | Chief Executive Officer | 0 companies |
| Claus Grundahl | Chief Executive Officer | 0 companies |
| Jørgen Juul Nielsen | Management | 0 companies |
| DELOITTE STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Johnny Mikael Bentsen | Management | 0 companies |
| Kevin Douglas Pickford | Board of Directors | 0 companies |
| Inge Oskar Ragnar Haag | Board of Directors | 0 companies |
| Kjell Arne Berggren | Chairman | 0 companies |
| Mats Erik Sune Millbourn | Board of Directors | 0 companies |
| Andrew Philip Coolidge | Chairman | 0 companies |
| Ralph Ford | Board of Directors | 0 companies |
| Carl Peter Sehestedt Bohn | Deputy Chairman | 0 companies |
| Christophe André Georges Piriou | Chairman | 0 companies |
| Ole Damsbo | Board of Directors | 0 companies |
| Johan Mikael Fridsell | Board of Directors | 0 companies |
| Rolf Lie | Board of Directors | 0 companies |
| Timothy Paul Romer | Board of Directors | 0 companies |
| Niels-Olof Henry Karlsson | Board of Directors | 0 companies |
| Arne Engel | Board of Directors | 0 companies |
| Birger Falkner | Chairman | 0 companies |
| Jeffrey Hellmann Margolis | Board of Directors | 0 companies |
| Gøran Bosmyr | Board of Directors | 0 companies |
| William Allan Donaldson | Board of Directors | 0 companies |
| Robert Wagner Olmsted | Board of Directors | 0 companies |
| Atle Skaarud | Board of Directors | 0 companies |
| Jacob Richard Post | Chairman | 0 companies |
| Henrik Schiander | Board of Directors | 0 companies |
| Anders Albin Tietze | Board of Directors | 0 companies |
| Peter Langvad | Board of Directors | 0 companies |
| Michael Kevin Kingston | Chairman | 0 companies |
| Marius Gijp | Chairman | 0 companies |