| Revenue | DKK 1B | +60% |
| EBITDA | DKK -8M | +78% |
| Net profit | DKK -5,2M | +82% |
| Total assets | DKK 401,5M | +10% |
| Equity | DKK 78,1M | -6% |
| Employees | 62 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.036.855 | 991.160 | 1.037.231 | 634.653 | 1.017.181 |
| Staff expenses | -95.524 | -89.957 | -99.981 | -73.333 | -59.131 |
| EBITDA | 33.409 | -21.401 | 24.991 | -36.017 | -8.003 |
| Depreciation & amort. | -1.807 | -1.746 | -1.478 | -1.236 | -1.191 |
| EBIT | 31.602 | -23.147 | 23.513 | -37.253 | -9.194 |
| Net financials | -1.313 | -1.735 | 983 | 1.975 | 1.792 |
| Profit before tax | 30.289 | -24.882 | 24.496 | -35.278 | -7.402 |
| Tax | 6.698 | -5.465 | 5.396 | -6.950 | -2.169 |
| Net profit | 23.591 | -19.417 | 19.100 | -28.328 | -5.233 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 378.186 | 469.019 | 454.504 | 365.361 | 401.462 |
| Equity | 71.551 | 52.135 | 116.683 | 83.355 | 78.122 |
| Long-term debt | 0 | 3.537 | 3.043 | 2.828 | 0 |
| Short-term debt | 270.553 | 384.881 | 286.139 | 234.762 | 272.438 |
| Total debt | 270.553 | 384.881 | 286.139 | 234.762 | 272.438 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
HM Management | Management | 2025 |
FA Chief Executive Officer | Chief Executive Officer | 2023 |
| Former (5) | ||
CD Management | Management | 2016 – 2017 |
MO Chief Executive Officer | Chief Executive Officer | 2022 – 2023 |
AB Management | Management | 2019 – 2022 |
HP Chief Executive Officer | Chief Executive Officer | 2017 – 2022 |
MR Management | Management | 2017 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2026 | |
| Former (8) | ||
| Board of Directors | 2016 – 2018 | |
| Chairman | 2016 – 2019 | |
| Board of Directors | 2017 – 2022 | |
| Board of Directors | 2018 – 2022 | |
| Chairman | 2019 – 2022 | |
| Board of Directors | 2017 – 2022 | |
| Chairman | 2022 – 2025 | |
| Chairman | 2025 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 25–33.32% | 25–33.32% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Dines Pontoppidan Mindegaard | Management | 0 companies |
| Martin Ole Palmquist | Chief Executive Officer | 0 companies |
| Henrik Mielke | Management | 0 companies |
| Frank Aarslew-Jensen | Chief Executive Officer | 0 companies |
| Anders Bang Henriksen | Management | 0 companies |
| Halldor Pall Ragnarsson | Chief Executive Officer | 0 companies |
| Michael Raun | Management | 0 companies |
| Flemming Kragh Hansen | Board of Directors | 0 companies |
| Thomas Hejnfelt | Board of Directors | 0 companies |
| Lars-Christian Brask | Chairman | 0 companies |
| Anja Bach Eriksson | Board of Directors | 0 companies |
| Christian Herskind Jørgensen | Board of Directors | 0 companies |
| Jesper Koefoed | Chairman | 0 companies |
| Jørgen Eriksson | Board of Directors | 0 companies |
| Jesper Henkel | Chairman | 0 companies |
| Hans Anker Nielsen | Chairman | 0 companies |
| Charlotte Dreyer-Gershof | Chairman | 0 companies |