| Revenue | DKK 14,6M | +139% |
| EBITDA | DKK 4,7M | +296% |
| Net profit | DKK -6,9M | +38% |
| Total assets | DKK 61,3M | -11% |
| Equity | DKK -16,6M | -71% |
| Employees | 12 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 11.168 | 11.132 | 2.384 | 6.098 | 14.573 |
| Staff expenses | -7.398 | -6.525 | -6.954 | -8.484 | -9.867 |
| EBITDA | 3.747 | 4.587 | -4.570 | -2.404 | 4.705 |
| Depreciation & amort. | -4.198 | -4.327 | -4.079 | -5.669 | -6.092 |
| EBIT | -451 | 260 | -8.649 | -8.073 | -1.386 |
| Net financials | 29 | -111 | -384 | -2.624 | -3.276 |
| Profit before tax | -422 | 149 | -9.033 | -10.697 | -4.663 |
| Tax | -92 | 22 | -2.029 | 501 | 2.255 |
| Net profit | -330 | 127 | -7.003 | -11.198 | -6.918 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 21.657 | 43.086 | 73.610 | 69.137 | 61.315 |
| Equity | 8.376 | 8.503 | 1.499 | -9.699 | -16.617 |
| Long-term debt | 5.475 | 10.843 | 54.515 | 55.153 | 54.047 |
| Short-term debt | 6.311 | 21.602 | 11.742 | 20.231 | 20.019 |
| Total debt | 11.787 | 32.445 | 66.256 | 75.384 | 74.066 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
NR Management | Management | 2020 – 2022 |
VM Management | Management | 2011 – 2020 |
AW Management | Management | 2007 – 2011 |
NS Audit | Audit | 1974 – 1989 |
VJ Management | Management | 2001 – 2006 |
PN Management | Management | 1974 – 2001 |
RW | Audit | 1974 – 2010 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2025 | |
| Chairman | 2026 | |
| Board of Directors | 2025 | |
| Former (22) | ||
| Board of Directors | 1974 – 1991 | |
| Board of Directors | 2024 – 2025 | |
| Board of Directors | 2009 – 2015 | |
| Board of Directors | 2005 – 2011 | |
| Chairman | 2015 – 2015 | |
| Board of Directors | 1997 – 1999 | |
| Board of Directors | 1974 – 1991 | |
| Board of Directors | 1974 – 1989 | |
| Chairman | 2019 – 2022 | |
| Chairman | 2023 – 2026 | |
| Board of Directors | 1974 – 1989 | |
| Board of Directors | 2015 – 2019 | |
| Board of Directors | 1974 – 1996 | |
| Board of Directors | 1974 – 2011 | |
| Board of Directors | 2015 – 2023 | |
| Board of Directors | 1974 – 2008 | |
| Board of Directors | 1974 – 1993 | |
| Board of Directors | 2010 – 2015 | |
| Board of Directors | 1997 – 2009 | |
| Chairman | 2022 – 2023 | |
| Board of Directors | 2023 – 2025 | |
| Board of Directors | 2010 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2017 | |
| Individual | 100% | 100% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Raarup Christensen | Management | 0 companies |
| Vera Merete Madsen | Management | 0 companies |
| Anders West Jensen | Management | 0 companies |
| Niels Steenholdt | Audit | 0 companies |
| Victor Jensen | Management | 0 companies |
| Palle Norup Jørgensen | Management | 0 companies |
| Richard Wiborg Jensen | Audit | 0 companies |
| Georg Ljungdahl | Board of Directors | 0 companies |
| Adam Bradley Daniels | Board of Directors | 0 companies |
| Birger Solberg | Board of Directors | 0 companies |
| Poul Konrad Beck | Board of Directors | 0 companies |
| Frederik Roger Ahlström | Chairman | 0 companies |
| Michael Kaae Kristensen | Board of Directors | 0 companies |
| Christer Hallback | Board of Directors | 0 companies |
| Nis Eskildsen | Board of Directors | 0 companies |
| Kim Peter Michelsson | Chairman | 0 companies |
| Mark Christopher James | Chairman | 0 companies |
| Inga Jørgensen | Board of Directors | 0 companies |
| Elena Mordovchenko | Board of Directors | 0 companies |
| Christer Bermingrud Magnusson | Board of Directors | 0 companies |
| Arne Burfeind | Chairman | 0 companies |
| Ragnar Hagen | Board of Directors | 0 companies |
| Leif Torbjorn Ronnholm | Board of Directors | 0 companies |
| Lars-Olof Johansson | Board of Directors | 0 companies |
| Lars Gunnar Martin Leman | Board of Directors | 0 companies |
| Garbrand Siert Wiersema | Board of Directors | 0 companies |
| Frans Åke Arthur Benson | Board of Directors | 0 companies |
| Birger Nilsen | Board of Directors | 0 companies |
| Kenneth Ersson | Board of Directors | 0 companies |
| Jukka Matias Toivonen | Board of Directors | 0 companies |
| Henrik Stokholm Futtrup | Chairman | 0 companies |
| Per Mikael Karmhagen | Board of Directors | 0 companies |
| Ragnar Hagen | Board of Directors | 0 companies |