| Revenue | DKK -14,1M | -23% |
| EBITDA | DKK -40,1M | -1% |
| Net profit | DKK -30,2M | -66% |
| Total assets | DKK 283M | -13% |
| Equity | DKK -93,7M | -47% |
| Employees | 40 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 0 | -32.566 | -14.648 | -18.366 | -14.120 |
| Staff expenses | -28.576 | -17.923 | -16.358 | -21.246 | -25.942 |
| EBITDA | -83.806 | -50.489 | -31.006 | -39.612 | -40.062 |
| Depreciation & amort. | -449 | -382 | -478 | -857 | -1.143 |
| EBIT | -84.255 | -50.872 | -31.484 | -40.469 | -41.205 |
| Net financials | -135.158 | -27.159 | 821 | 16.566 | 145 |
| Profit before tax | -183.582 | -69.524 | -30.663 | -23.903 | -41.060 |
| Tax | -1.854 | -0 | -0 | -5.681 | -10.892 |
| Net profit | -181.728 | -69.524 | -30.663 | -18.222 | -30.168 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 297.235 | 440.857 | 442.512 | 323.517 | 283.011 |
| Equity | 54.204 | -14.677 | -45.340 | -63.562 | -93.730 |
| Long-term debt | 210.890 | 49.998 | 85.308 | 87.488 | 51.451 |
| Short-term debt | 19.271 | 395.607 | 397.495 | 294.591 | 320.290 |
| Total debt | 230.161 | 445.606 | 482.803 | 382.079 | 371.741 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
RF Management | Management | 2025 |
| Former (4) | ||
HS Management | Management | 2018 – 2018 |
HJ Chief Executive Officer | Chief Executive Officer | 2019 – 2025 |
TV Chief Executive Officer | Chief Executive Officer | 2016 – 2018 |
CK Chief Executive Officer | Chief Executive Officer | 2016 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2016 | |
| Board of Directors | 2016 | |
| Chairman | 2026 | |
| Former (10) | ||
| Board of Directors | 2021 – 2023 | |
| Chairman | 2022 – 2026 | |
| Board of Directors | 2016 – 2018 | |
| Deputy Chairman | 2019 – 2021 | |
| Board of Directors | 2017 – 2018 | |
| Chairman | 2021 – 2022 | |
| Board of Directors | 2016 – 2017 | |
| Chairman | 2019 – 2021 | |
| Chairman | 2017 – 2018 | |
| Board of Directors | 2019 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 5–9.99% | 0% | 2020 | |
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 5–9.99% | 0% | 2020 | |
| Company | 5–9.99% | 0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| René Frandsen | Management | 0 companies |
| Henrik Starup | Management | 0 companies |
| Henrik Jørgen Skouboe Kølle | Chief Executive Officer | 0 companies |
| Thomas Valentin Wallin | Chief Executive Officer | 0 companies |
| Claus Kongsted Nielsen | Chief Executive Officer | 0 companies |
| Christian Würtz | Board of Directors | 0 companies |
| Niels Pade | Board of Directors | 0 companies |
| Julie Quass Lykke Pedersen | Chairman | 0 companies |
| Niels Olaf Ahrengot | Board of Directors | 0 companies |
| Christian Swane Mourier | Deputy Chairman | 0 companies |
| Niels Madsen | Board of Directors | 0 companies |
| Michael Meyer Jensen | Board of Directors | 0 companies |
| Hugo Alexander Hersom From | Chairman | 0 companies |
| Jimmi Omø Kristensen | Chairman | 0 companies |
| Per Thrane | Board of Directors | 0 companies |
| Jørgen Lindholm Lau | Chairman | 0 companies |
| Allan Søgaard Lambrechtsen Larsen | Chairman | 0 companies |
| Mikael Kruchov Deigaard | Board of Directors | 0 companies |