| Revenue | DKK 645M | -32% |
| EBITDA | DKK -9,3M | -145% |
| Net profit | DKK -12,8M | -249% |
| Total assets | DKK 207,5M | -26% |
| Equity | DKK 37,6M | -30% |
| Employees | 384 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 259.400 | 233.104 | 993.303 | 950.756 | 645.013 |
| Staff expenses | -255.185 | -229.061 | -636.844 | -611.496 | -386.009 |
| EBITDA | 4.148 | 4.043 | 10.858 | 20.791 | -9.336 |
| Depreciation & amort. | -3.866 | -3.061 | -5.433 | -5.304 | -6.171 |
| EBIT | 282 | 982 | 5.425 | 15.487 | -15.507 |
| Net financials | -406 | -1.256 | -4.116 | -4.395 | -930 |
| Profit before tax | -124 | -274 | 1.309 | 11.091 | -16.437 |
| Tax | -45 | -29 | 365 | 2.538 | -3.676 |
| Net profit | -79 | -245 | 944 | 8.553 | -12.760 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 115.890 | 231.516 | 399.966 | 281.843 | 207.547 |
| Equity | 44.623 | 44.378 | 45.322 | 54.091 | 37.601 |
| Long-term debt | 286 | 35.146 | 80.702 | 54.083 | 24.045 |
| Short-term debt | 71.140 | 150.558 | 272.468 | 171.770 | 139.582 |
| Total debt | 71.140 | 185.704 | 353.170 | 225.853 | 163.626 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2021 | — | — |
AL Management | Management | 2026 | — | — |
BK Management | Management | 2020 | — | — |
AK Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Mørk | Management | 0 companies |
| Anja Lervad Kristiansen | Management | 0 companies |
| Bent Kemplar | Management | 0 companies |
| Anders Kristiansen | Management | 0 companies |
| James Copeland West | Board of Directors | 0 companies |
| Jonathan Paul Gilmore | Board of Directors | 0 companies |
| Padraig Martin Somers | Chairman | 0 companies |
| Roy Trøen Nedal | Chairman | 0 companies |
| John Anthony Meade Walsh | Board of Directors | 0 companies |
| Christina Bruun Geertsen | Board of Directors | 0 companies |
| Jeppe Buskov | Chairman | 0 companies |
| Thorsten Hell | Board of Directors | 0 companies |