| Revenue | DKK 163,9M | -14% |
| EBITDA | DKK -24,8M | +15% |
| Net profit | DKK -38M | +18% |
| Total assets | DKK 178,4M | -6% |
| Equity | DKK 38,7M | +134% |
| Employees | 79 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 189.923 | 238.338 | 182.756 | 190.302 | 163.922 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4.209 | -10.629 | -35.785 | -29.293 | -24.833 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4.209 | -10.629 | -35.785 | -29.293 | -24.833 |
| Net financials | -2.874 | -5.798 | -5.782 | -13.903 | -13.212 |
| Profit before tax | -7.083 | -16.427 | -41.568 | -43.196 | -38.045 |
| Tax | -1.541 | -3.565 | -9.109 | 3.018 | -0 |
| Net profit | -5.542 | -12.862 | -32.459 | -46.214 | -38.045 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 192.743 | 184.868 | 209.264 | 190.659 | 178.412 |
| Equity | 64.386 | 51.524 | 19.065 | 16.544 | 38.651 |
| Long-term debt | 42.255 | 4.775 | 3.731 | 3.720 | 5.098 |
| Short-term debt | 76.476 | 122.508 | 186.469 | 165.785 | 129.853 |
| Total debt | 118.731 | 127.283 | 190.200 | 169.505 | 134.951 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
AJ Deputy | Deputy | 2022 |
MH Management | Management | 2025 |
RJ Management | Management | 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (6) | ||
| Board of Directors | 2021 | |
| Board of Directors | 2021 | |
| Chairman | 2023 | |
| Board of Directors | 2024 | |
| Board of Directors | 2022 | |
| Board of Directors | 2005 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90–99.99% | 90–99.99% | 2021 | |
| Company | 25–33.32% | 25–33.32% | 1999 | |
| Company | 25–33.32% | 25–33.32% | 2015 | |
| Company | 25–33.32% | 25–33.32% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Jensen-Gaard | Deputy | 0 companies |
| Mats Hallstensson | Management | 0 companies |
| Roland Jafari Frederiksen | Management | 0 companies |
| Pia Hortling | Board of Directors | 0 companies |
| Tiina-Liisa Liukkonen | Board of Directors | 0 companies |
| Carl Patrik Lundell | Chairman | 0 companies |
| Anne Päivi Marjatta Rissanen | Board of Directors | 0 companies |
| Anders Kristian Kyed Poulsen | Board of Directors | 0 companies |
| Brian Skov Jakobsen | Board of Directors | 0 companies |