| Revenue | DKK 20,4M | -90% |
| EBITDA | DKK -16,5M | -8% |
| Net profit | DKK -29,2M | -1% |
| Total assets | DKK 103,4M | -5% |
| Equity | DKK 16,7M | -46% |
| Employees | 111 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 300.798 | 303.608 | 280.271 | 279.436 | 275.504 | 268.235 | 246.526 | 262.695 | 240.063 | 268.256 | 224.186 | 208.993 | 20.429 |
| Staff expenses | -68.964 | -77.514 | -71.337 | -71.956 | -76.311 | -84.035 | -85.125 | -0 | -0 | -0 | -0 | -66.200 | -57.819 |
| EBITDA | 29.742 | 17.545 | 5.281 | 24.577 | 5.593 | -22.768 | -13.871 | 2.289 | -2.761 | -13.731 | 3.692 | -15.319 | -16.502 |
| Depreciation & amort. | -8.650 | -7.049 | -5.260 | -4.876 | -5.139 | -14.439 | -17.786 | 15.238 | 13.961 | 14.858 | 13.995 | -10.645 | -10.720 |
| EBIT | 21.092 | 10.496 | 21 | 19.701 | 454 | -37.207 | -31.657 | -12.949 | -16.722 | -28.589 | -10.303 | -25.964 | -27.222 |
| Net financials | -57 | 15.974 | -3.459 | -1.369 | -381 | -1.378 | -2.500 | -2.308 | -1.805 | -1.805 | -5.588 | -3.915 | -2.926 |
| Profit before tax | 21.035 | 3.787 | 4.438 | 18.332 | 73 | -38.585 | -34.157 | -14.131 | -18.527 | -30.394 | -15.891 | -29.879 | -30.148 |
| Tax | -0 | -0 | -0 | -16.396 | 2.600 | -106 | 8.592 | -805 | -805 | -824 | -924 | -940 | -963 |
| Net profit | 21.035 | 1.771 | 4.438 | 34.728 | -2.527 | -38.479 | -42.749 | -13.326 | -17.722 | -29.570 | -14.967 | -28.939 | -29.185 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 164.478 | 168.399 | 154.374 | 124.809 | 178.690 | 235.667 | 191.900 | 129.626 | 125.197 | 127.433 | 149.521 | 108.433 | 103.394 |
| Equity | 28.241 | 30.011 | 34.449 | 69.177 | 66.650 | 78.172 | 35.423 | 22.097 | 54.375 | 24.805 | 39.838 | 30.899 | 16.714 |
| Long-term debt | 31.821 | 29.335 | 50.039 | 0 | 830 | 35.000 | 78.113 | 35.000 | 0 | 57.509 | 80.000 | 45.000 | 56.590 |
| Short-term debt | 99.738 | 106.546 | 67.301 | 53.379 | 110.108 | 120.517 | 76.182 | 70.720 | 69.036 | 43.395 | 28.457 | 31.285 | 28.917 |
| Total debt | 131.559 | 135.881 | 117.340 | 53.379 | 110.108 | 155.517 | 154.295 | 105.720 | 69.036 | 100.904 | 108.457 | 76.285 | 85.507 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Chief Executive Officer | Chief Executive Officer | 1966 | — | — |
LH Deputy | Deputy | 2002 | — | — |
KH Deputy | Deputy | 1998 | — | — |
| Audit | 1966 | — | — | |
CO Deputy | Deputy | 1966 | — | — |
DG Management | Management | 2005 | — | — |
AO Deputy | Deputy | 1966 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
KB Deputy | Deputy | 2006 | — | — |
KB Management | Management | 1966 | — | — |
MP Deputy | Deputy | 1966 | — | — |
ES Chief Executive Officer | Chief Executive Officer | 1997 | — | — |
VH Management | Management | 1966 | — | — |
DJ Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
TV Deputy | Deputy | 2006 | — | — |
HH Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
JS Deputy | Deputy | 2018 | — | — |
KH Deputy | Deputy | 2012 | — | — |
HC Deputy | Deputy | 1966 | — | — |
TA | Deputy | 2018 | — | — |
BH Management | Management | 1966 | — | — |
EP Deputy | Deputy | 1966 | — | — |
EK Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
JM Deputy | Deputy | 2002 | — | — |
BM Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2024 | — | — | |
| Deputy Chairman | 2020 | — | — | |
| Board of Directors | 2011 | — | — | |
| Deputy Chairman | 1966 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 1966 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 1995 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1966 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 1966 | — | — | |
| Board of Directors | 1966 | — | — | |
| Board of Directors | 2018 | — | — | |
| Deputy Chairman | 1998 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1966 | — | — | |
| Deputy Chairman | 1997 | — | — | |
| Chairman | 1966 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Chairman | 1995 | — | — | |
| Deputy Chairman | 2023 | — | — | |
| Board of Directors | 1966 | — | — | |
| Deputy Chairman | 1966 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 1966 | — | — | |
| Board of Directors | 2006 | — | — | |
| Deputy Chairman | 1999 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 1966 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Per Gradman | Chief Executive Officer | 0 companies |
| Leif Henning Poul Hansen | Deputy | 0 companies |
| Kenneth Højhus Platz | Deputy | 0 companies |
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Connie Olsen | Deputy | 0 companies |
| David Gunnar Alois Jansson | Management | 0 companies |
| Aage Olsen | Deputy | 0 companies |
| Morten Kjeldgaard | Chief Executive Officer | 0 companies |
| Klaus Birch Petersen | Deputy | 0 companies |
| Knud Bent Petersen | Management | 0 companies |
| Mogens Peder Østergaard | Deputy | 0 companies |
| Erik Schleicher | Chief Executive Officer | 0 companies |
| Vagn Hesseldahl | Management | 0 companies |
| Dan Johannessen | Chief Executive Officer | 0 companies |
| Tom Vestergaard Nielsen | Deputy | 0 companies |
| Henrik Hedegaard | Chief Executive Officer | 0 companies |
| Jens Stenius Jensen | Deputy | 0 companies |
| Kim Henry Madsen | Deputy | 0 companies |
| Hans Christian Sidelmann | Deputy | 0 companies |
| Tommy Albæk Lindholm-Hansen | Deputy | 0 companies |
| Børge Høegh Svendsen | Management | 0 companies |
| Ejvind Pedersen Dylsbo | Deputy | 0 companies |
| Even Ketil Stave | Chief Executive Officer | 0 companies |
| John Moth | Deputy | 0 companies |
| Bo Michael Thörn | Management | 0 companies |
| Sven Gösta Alfons Claesson | Chairman | 0 companies |
| Olav Kjell Holtan | Chairman | 0 companies |
| Jakob Andreas Waage Enger | Chairman | 0 companies |
| Marc Sievers | Board of Directors | 0 companies |
| Denis Jean Zenner | Chairman | 0 companies |
| Wim Bert R Messiaen | Deputy Chairman | 0 companies |
| Hans Petter Wisth | Board of Directors | 0 companies |
| Ebbe Axel Erik Sommar | Deputy Chairman | 0 companies |
| Patrick Leclercq | Chairman | 0 companies |
| Jan Guldmann | Board of Directors | 0 companies |
| Hubert Martin Poot | Board of Directors | 0 companies |
| Juhani Kalevi Saarela | Chairman | 0 companies |
| Erik Olavi Mikael Nyberg | Board of Directors | 0 companies |
| Bernard van der Weerden | Chairman | 0 companies |
| Laurids Callesen | Board of Directors | 0 companies |
| Jens Peter Dyrborg | Board of Directors | 0 companies |
| Bjarne Larsen | Board of Directors | 0 companies |
| Henrik Høholt | Board of Directors | 0 companies |
| Kari Tapani Pihlatie | Board of Directors | 0 companies |
| Erik Münter | Chairman | 0 companies |
| Anker Bruno Sørensen | Board of Directors | 0 companies |
| Klaus Kold | Board of Directors | 0 companies |
| Ari Juhani Martonen | Deputy Chairman | 0 companies |
| Kim Poulsen | Board of Directors | 0 companies |
| Pierre Macharis | Chairman | 0 companies |
| Lone Michelsen | Board of Directors | 0 companies |
| Gustaf Fredrik Serlachius | Board of Directors | 0 companies |
| Antti Olavi Sojakka | Deputy Chairman | 0 companies |
| Timo Armas Juhani Poranen | Chairman | 0 companies |
| Dirk Ockerman | Deputy Chairman | 0 companies |
| Christian Hendrik Jaakob van Niftrik | Chairman | 0 companies |
| Denis Jean Zenner | Deputy Chairman | 0 companies |
| Jens Hammer | Board of Directors | 0 companies |
| Mogens Skipper-Pedersen | Deputy Chairman | 0 companies |
| Palle Kurt Lund | Board of Directors | 0 companies |
| Ove Anker Erik Jensen | Board of Directors | 0 companies |
| Lasse Ringstad | Board of Directors | 0 companies |
| Seppo Tapani Puotinen | Deputy Chairman | 0 companies |
| Carsten Skjøtt Olesen | Board of Directors | 0 companies |
| Carl Lauritz Fronth | Board of Directors | 0 companies |
| Per Annar Lilleng | Board of Directors | 0 companies |
| Hakan Mübin Bayman | Chairman | 0 companies |
| Tapani Kaarlo Kaila | Board of Directors | 0 companies |
| Terje Haglund | Board of Directors | 0 companies |
| Ole Martin Gustavsen | Board of Directors | 0 companies |
| Morten Harlem | Board of Directors | 0 companies |
| Bjørn Knappskog | Chairman | 0 companies |