| Revenue | DKK -407K | -223% |
| EBITDA | DKK -407K | -223% |
| Net profit | DKK -1M | -350% |
| Total assets | DKK 3,3M | -30% |
| Equity | DKK 1,5M | -41% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.711 | 13.244 | 13.642 | 12.121 | 12.313 | 7.603 | 8.474 | 8.240 | 2.865 | 1.381 | 866 | 332 | -407 |
| Staff expenses | -12.621 | -9.933 | -10.901 | -10.748 | -9.817 | -9.329 | -9.303 | -8.066 | -5.849 | -42 | -821 | -0 | -0 |
| EBITDA | -910 | 3.311 | 2.741 | 1.373 | 2.496 | -1.726 | -829 | 174 | -2.985 | 1.339 | 45 | 332 | -407 |
| Depreciation & amort. | -93 | -242 | -257 | -210 | -111 | -72 | -7 | -86 | -79 | -28 | -0 | -0 | -0 |
| EBIT | -1.003 | 3.069 | 2.484 | 1.163 | 2.385 | -1.798 | -836 | 88 | -3.064 | 1.311 | 45 | 332 | -407 |
| Net financials | -120 | -201 | -92 | -127 | -78 | -23 | -23 | -28 | -9 | -54 | -15 | 194 | 199 |
| Profit before tax | -556 | 2.868 | 2.392 | 1.036 | 2.307 | -1.820 | -859 | 60 | -3.072 | 1.257 | 30 | 526 | -208 |
| Tax | 283 | 718 | 599 | 250 | 510 | -389 | 393 | -330 | -887 | 277 | 8 | 116 | 817 |
| Net profit | -840 | 2.150 | 1.793 | 786 | 1.797 | -1.431 | -1.252 | 390 | -2.185 | 980 | 22 | 410 | -1.025 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.291 | 12.127 | 15.148 | 14.367 | 11.128 | 6.636 | 8.580 | 10.143 | 11.992 | 10.118 | 5.240 | 4.733 | 3.290 |
| Equity | 750 | 2.900 | 2.993 | 2.078 | 3.075 | 144 | -1.108 | -719 | -2.904 | 2.083 | 2.105 | 2.515 | 1.490 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 243 | 611 | 611 | 0 | 0 | 0 |
| Short-term debt | 18.055 | 8.531 | 11.135 | 11.871 | 7.543 | 6.295 | 9.566 | 10.619 | 14.284 | 7.423 | 3.135 | 2.218 | 1.799 |
| Total debt | 18.055 | 8.531 | 11.135 | 11.871 | 7.543 | 6.295 | 9.566 | 10.862 | 14.896 | 8.035 | 3.135 | 2.218 | 1.799 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Management | Management | 1973 | — | — |
TH Management | Management | 1995 | — | — |
NB Management | Management | 2013 | — | — |
PO Audit | Audit | 1973 | — | — |
MO Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
AN Management | Management | 2025 | — | — |
PK Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1973 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1973 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 1973 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 0.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Kaagaard | Management | 0 companies |
| Torben Henrik Nielsen | Management | 0 companies |
| Niels Buch | Management | 0 companies |
| Per Otto Bech | Audit | 0 companies |
| Mats Olov Axel Lindqvist | Chief Executive Officer | 0 companies |
| Anders Nyboe Andersen | Management | 0 companies |
| Per Klavsen | Chief Executive Officer | 0 companies |
| Manuel Guillaume Mathieu Gabrié | Board of Directors | 0 companies |
| Bengt Olof Olsson | Board of Directors | 0 companies |
| Lars Tonny Malmgren | Board of Directors | 0 companies |
| Kenneth Walter Ward | Board of Directors | 0 companies |
| Eskil Trolle | Board of Directors | 0 companies |
| Andreas Renulf | Chairman | 0 companies |
| Per Henrik Löfqvist | Board of Directors | 0 companies |
| Jonas Persson | Chairman | 0 companies |
| Thomas Bertil Ramsten | Board of Directors | 0 companies |
| Alexander Nikolaus Bucur | Board of Directors | 0 companies |
| Jack Karlsson | Board of Directors | 0 companies |
| Pieter Cornelis Robijn | Chairman | 0 companies |
| Philip Isell Lind af Hageby | Board of Directors | 0 companies |
| Dirk Thomas Philipp | Board of Directors | 0 companies |
| Yngve Bertil Svensson | Chairman | 0 companies |
| Per-Ola Greger Ovin | Chairman | 0 companies |
| Simon Nicholas James | Chairman | 0 companies |
| Christoffer Bergman | Board of Directors | 0 companies |
| Colombo Fasano | Chairman | 0 companies |
| Kamila Emanuelsson | Board of Directors | 0 companies |
| Steven Mark Pallota | Board of Directors | 0 companies |
| Wilbert Bieleman | Chairman | 0 companies |
| Sten Gustav Thomas Karlsson | Board of Directors | 0 companies |
| Wilbert Bieleman | Chairman | 0 companies |