| Revenue | DKK 14,4M | +11% |
| EBITDA | DKK 3,5M | +339% |
| Net profit | DKK -17,3M | -756% |
| Total assets | DKK 71,7M | -33% |
| Equity | DKK -6,4M | -132% |
| Employees | 25 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 9.594 | 17.105 | 13.539 | 13.019 | 14.408 |
| Staff expenses | -8.025 | -9.836 | -10.450 | -12.205 | -10.958 |
| EBITDA | 1.569 | 7.269 | 3.036 | 786 | 3.450 |
| Depreciation & amort. | -2.150 | -2.149 | -1.451 | -1.590 | -23.582 |
| EBIT | -582 | 5.120 | 1.585 | -804 | -20.132 |
| Net financials | -1.433 | -1.441 | -1.433 | -1.629 | -2.087 |
| Profit before tax | -2.014 | 3.679 | 152 | -2.434 | -22.218 |
| Tax | -443 | 861 | 157 | -412 | -4.915 |
| Net profit | -1.571 | 2.819 | -5 | -2.021 | -17.303 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 142.912 | 140.794 | 142.103 | 107.630 | 71.664 |
| Equity | 45.588 | 48.407 | 48.402 | 19.840 | -6.417 |
| Long-term debt | 44.175 | 40.582 | 36.965 | 33.346 | 29.740 |
| Short-term debt | 25.248 | 23.044 | 27.444 | 33.027 | 34.362 |
| Total debt | 69.423 | 63.626 | 64.409 | 66.372 | 64.102 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CP Management | Management | 2026 |
| Former (8) | ||
MR Management | Management | 2015 – 2018 |
LM Management | Management | 2021 – 2022 |
FR Management | Management | 2022 – 2024 |
CB Management | Management | 2018 – 2019 |
TM Management | Management | 2020 – 2021 |
MS Management | Management | 2024 – 2026 |
TV Management | Management | 2014 – 2015 |
AB Management | Management | 2018 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2026 | |
| Board of Directors | 2026 | |
| Board of Directors | 2026 | |
| Former (10) | ||
| Board of Directors | 2018 – 2024 | |
| Board of Directors | 2025 – 2026 | |
| Board of Directors | 2024 – 2025 | |
| Chairman | 2018 – 2024 | |
| Board of Directors | 2024 – 2025 | |
| Board of Directors | 2024 – 2024 | |
| Board of Directors | 2014 – 2015 | |
| Chairman | 2015 – 2018 | |
| Board of Directors | 2024 – 2025 | |
| Chairman | 2024 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Robert Nykjær-Fisher | Management | 0 companies |
| Cato Peter Meulengracht Barslund | Management | 0 companies |
| Lars Mouritzen | Management | 0 companies |
| Finn Raj Hansen Taul | Management | 0 companies |
| Claus Birk Larsen | Management | 0 companies |
| Tamer Mamdouh Bahgat Elhossamy | Management | 0 companies |
| Michelle Sass Laursen | Management | 0 companies |
| Tinne Viborg | Management | 0 companies |
| Anni Bettina Ravn Nielsen | Management | 0 companies |
| Henrik Calum | Chairman | 0 companies |
| Hans Jørgen Malmmose Nyegaard | Board of Directors | 0 companies |
| Jesper Korsbæk Jensen | Board of Directors | 0 companies |
| Johnny Bihl | Board of Directors | 0 companies |
| Marina Monir Gorgy | Board of Directors | 0 companies |
| Enan Raouf El-Galaly | Chairman | 0 companies |
| Norhan El Galaly | Board of Directors | 0 companies |
| Caroline Felden Zakrzewski Calum | Board of Directors | 0 companies |
| Tamer Mamdouh Bahgat Elhossamy | Board of Directors | 0 companies |
| Hans Raaschou | Board of Directors | 0 companies |
| Margrete Monir Gorgy | Chairman | 0 companies |
| Rauf Enan El-Galaly | Board of Directors | 0 companies |
| Finn Bødstrup | Chairman | 0 companies |