| Revenue | DKK 254,5M | -19% |
| EBITDA | DKK -33,4M | -258% |
| Net profit | DKK -66,5M | -222% |
| Total assets | DKK 121,2M | -36% |
| Equity | DKK 27,7M | +1002% |
| Employees | 133 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 322.166 | 262.728 | 339.288 | 313.666 | 254.509 |
| Staff expenses | -118.552 | -101.624 | -110.238 | -115.250 | -106.552 |
| EBITDA | -19.340 | 13.805 | 4.778 | -9.308 | -33.361 |
| Depreciation & amort. | -15.722 | -9.240 | -9.387 | -7.000 | -2.820 |
| EBIT | -35.062 | 4.565 | -4.609 | -16.308 | -36.181 |
| Net financials | 63 | -151 | -95 | -4.348 | -31.226 |
| Profit before tax | -34.999 | 4.414 | -4.704 | -20.656 | -67.407 |
| Tax | -0 | -0 | -0 | -0 | -867 |
| Net profit | -34.999 | 4.414 | -4.704 | -20.656 | -66.540 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 189.964 | 179.557 | 221.452 | 190.470 | 121.239 |
| Equity | 23.458 | 27.872 | 23.168 | 2.512 | 27.672 |
| Long-term debt | 1.000 | 0 | 0 | 0 | 0 |
| Short-term debt | 159.241 | 151.526 | 198.284 | 187.958 | 93.567 |
| Total debt | 160.241 | 151.526 | 198.284 | 187.958 | 93.567 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SI Chief Executive Officer | Chief Executive Officer | 2024 |
| Former (14) | ||
LW Chief Executive Officer | Chief Executive Officer | 2014 – 2023 |
MW Deputy | Deputy | 1982 – 1998 |
GK Deputy | Deputy | 2002 – 2006 |
PG Management | Management | 1993 – 1995 |
AE Chief Executive Officer | Chief Executive Officer | 2014 – 2014 |
JJ Management | Management | 1982 – 1992 |
EG Management | Management | 1982 – 1989 |
RH Chief Executive Officer | Chief Executive Officer | 2023 – 2024 |
CF Chief Executive Officer | Chief Executive Officer | 2024 – 2024 |
MR Chief Executive Officer | Chief Executive Officer | 2000 – 2014 |
ST Deputy | Deputy | 1982 – 1991 |
SP Management | Management | 1996 – 1997 |
LS Management | Management | 1996 – 1997 |
DF Deputy | Deputy | 1982 – 1993 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2023 | |
| Chairman | 2025 | |
| Former (44) | ||
| Chairman | 2018 – 2019 | |
| Chairman | 2009 – 2010 | |
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 1982 – 2000 | |
| Board of Directors | 2009 – 2012 | |
| Board of Directors | 2018 – 2019 | |
| Board of Directors | 1982 – 1997 | |
| Chairman | 2017 – 2017 | |
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2002 – 2003 | |
| Board of Directors | 2023 – 2024 | |
| Board of Directors | 2003 – 2005 | |
| Board of Directors | 2007 – 2018 | |
| Board of Directors | 2006 – 2014 | |
| Chairman | 2001 – 2005 | |
| Board of Directors | 1982 – 1993 | |
| Chairman | 2005 – 2008 | |
| Board of Directors | 2014 – 2018 | |
| Board of Directors | 2019 – 2022 | |
| Chairman | 2010 – 2015 | |
| Board of Directors | 2004 – 2004 | |
| Chairman | 2015 – 2017 | |
| Chairman | 2021 – 2023 | |
| Chairman | 2000 – 2001 | |
| Board of Directors | 1982 – 2006 | |
| Board of Directors | 2002 – 2006 | |
| Chairman | 2023 – 2025 | |
| Board of Directors | 2014 – 2014 | |
| Board of Directors | 2023 – 2023 | |
| Board of Directors | 1982 – 1991 | |
| Board of Directors | 1982 – 1989 | |
| Chairman | 2008 – 2009 | |
| Board of Directors | 1982 – 2000 | |
| Board of Directors | 2006 – 2006 | |
| Chairman | 2019 – 2021 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2022 – 2023 | |
| Board of Directors | 2016 – 2019 | |
| Board of Directors | 2001 – 2002 | |
| Chairman | 1982 – 1994 | |
| Board of Directors | 2000 – 2002 | |
| Board of Directors | 2006 – 2007 | |
| Chairman | 2017 – 2018 | |
| Board of Directors | 2019 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Wørzner | Chief Executive Officer | 0 companies |
| Mogens Wissing Laursen | Deputy | 0 companies |
| Gorm Koefoed-Jensen | Deputy | 0 companies |
| Per Gram Bentsen | Management | 0 companies |
| Anton Eckert | Chief Executive Officer | 0 companies |
| Jørgen Jensen | Management | 0 companies |
| Erik Guldmann | Management | 0 companies |
| Robert Hulej | Chief Executive Officer | 0 companies |
| Christian Forsingdal Hansen | Chief Executive Officer | 0 companies |
| Martin Rahbek | Chief Executive Officer | 0 companies |
| Søren Tornø | Deputy | 0 companies |
| Søren Pedersen | Management | 0 companies |
| Luuna Solei Lotuz Sommer | Management | 0 companies |
| Dorte Felholt | Deputy | 0 companies |
| Satoshi Isogai | Chief Executive Officer | 0 companies |
| Kazuyuki Tsukamoto | Chairman | 0 companies |
| Ken Osuga | Chairman | 0 companies |
| Jimmi Clausen Møller | Board of Directors | 0 companies |
| Michael Keldsen | Board of Directors | 0 companies |
| Eckhard Granel | Board of Directors | 0 companies |
| Frank Ove Stott | Board of Directors | 0 companies |
| Anders Ulrik Schrøder | Board of Directors | 0 companies |
| Tsuyoshi Yamazato | Chairman | 0 companies |
| Flemming Frydensbjerg Bentsen | Board of Directors | 0 companies |
| Tadahiko Sumitani | Board of Directors | 0 companies |
| Robert Hulej | Board of Directors | 0 companies |
| Kiyoshi Nakamura | Board of Directors | 0 companies |
| Jan Michael Pedersen | Board of Directors | 0 companies |
| Rene Anton Børge Nielsen | Board of Directors | 0 companies |
| Akio Kitani | Chairman | 0 companies |
| Akio Miyabayashi | Board of Directors | 0 companies |
| Hideki Okamura | Chairman | 0 companies |
| Jens Venrath | Board of Directors | 0 companies |
| Leif Wire | Board of Directors | 0 companies |
| Mette Cordt | Board of Directors | 0 companies |
| Akira Fujita | Chairman | 0 companies |
| Klaus Ege Andreasen | Board of Directors | 0 companies |
| Hideki Takeda | Chairman | 0 companies |
| Tadahiko Sumitani | Chairman | 0 companies |
| Ole Bjørn Ringberg-Larsen | Chairman | 0 companies |
| Johnnie Bjørn Jørgensen | Board of Directors | 0 companies |
| Morten Klink Hede | Board of Directors | 0 companies |
| Kiyotaka Suhara | Chairman | 0 companies |
| Bjørn Morten Stenslie | Board of Directors | 0 companies |
| Line Schmidt Johansen | Board of Directors | 0 companies |
| John Falk Smed | Board of Directors | 0 companies |
| Jørgen Hviid Linthoe | Board of Directors | 0 companies |
| Hideki Takeda | Chairman | 0 companies |
| Kanji Wada | Chairman | 0 companies |
| Claus Torsten Gøtzsche Nielsen | Board of Directors | 0 companies |
| Carsten Dahl-Hansen | Board of Directors | 0 companies |
| Keiji Okamoto | Chairman | 0 companies |
| Tadashi Murakami | Board of Directors | 0 companies |
| Thomas Hansen | Board of Directors | 0 companies |
| Jørgen Mohr Henriksen | Board of Directors | 0 companies |
| Peter de Beukelaar | Board of Directors | 0 companies |
| Ryusho Kutani | Chairman | 0 companies |
| Mark Raymond Hansen | Board of Directors | 0 companies |
| Alfred Enggaard Rasmussen | Board of Directors | 0 companies |
| Yuji Nakata | Chairman | 0 companies |
| Michael Hansen | Board of Directors | 0 companies |