| Revenue | DKK 502K | -98% |
| EBITDA | DKK -16,7M | -258% |
| Net profit | DKK -18,9M | -275% |
| Total assets | DKK 50,5M | -40% |
| Equity | DKK -47,4M | -66% |
| Employees | 28 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 9.541 | 42.127 | 61 | 30.238 | 502 |
| Staff expenses | -41.696 | -31.318 | -23.647 | -19.689 | -17.165 |
| EBITDA | -32.155 | 10.809 | -23.586 | 10.549 | -16.663 |
| Depreciation & amort. | -3.754 | -3.536 | -3.062 | -11.738 | -2.432 |
| EBIT | -35.909 | 7.273 | -26.649 | -1.189 | -19.095 |
| Net financials | -1.693 | -1.213 | -2.123 | -5.266 | -5.099 |
| Profit before tax | -37.602 | 6.060 | -28.772 | -6.455 | -24.195 |
| Tax | -8.632 | 693 | -6.347 | -1.425 | -5.321 |
| Net profit | -28.970 | 5.367 | -22.425 | -5.030 | -18.874 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 71.689 | 65.834 | 79.824 | 83.572 | 50.537 |
| Equity | -6.454 | -1.087 | -23.512 | -28.542 | -47.416 |
| Long-term debt | 4.003 | 3.614 | 358 | 97 | 0 |
| Short-term debt | 74.140 | 59.572 | 101.959 | 109.166 | 96.257 |
| Total debt | 78.143 | 63.186 | 102.317 | 109.263 | 96.257 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MB Management | Management | 2024 |
| Former (7) | ||
TW Management | Management | 2008 – 2017 |
ML Chief Executive Officer | Chief Executive Officer | 2017 – 2018 |
AW Management | Management | 1976 – 1993 |
AS Chief Executive Officer | Chief Executive Officer | 2019 – 2020 |
JB Audit | Audit | 1976 – 1993 |
KM Management | Management | 1995 – 2017 |
FK Management | Management | 1976 – 1993 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Chairman | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 2020 | |
| Former (3) | ||
| Chairman | 2020 – 2020 | |
| Chairman | 2020 – 2024 | |
| Board of Directors | 2017 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Company | 25–33.32% | 50–66.65% | 2008 | |
| Company | 25–33.32% | 10–14.99% | 2008 | |
| Individual | 20–24.99% | 10–14.99% | 2008 | |
| Company | 25–33.32% | 10–14.99% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Wolffgang Jensen | Management | 0 companies |
| Mikkel Lohmann Davidsen | Chief Executive Officer | 0 companies |
| Aksel Wolffgang Jensen | Management | 0 companies |
| Anders Svingfors Olesen | Chief Executive Officer | 0 companies |
| Michael Budtz Berthelsen | Management | 0 companies |
| Jørgen Baagøe Schou | Audit | 0 companies |
| Karen Margrethe Jensen | Management | 0 companies |
| Flemming Kenneth Wolffgang Jensen | Management | 0 companies |
| Erling Hessellund Eskildsen | Chairman | 0 companies |
| Jacob Veiss | Chairman | 0 companies |
| Søren Israelsen | Board of Directors | 0 companies |
| Allan Christiansen | Board of Directors | 0 companies |
| Kenneth Skov Eskildsen | Chairman | 0 companies |
| Allan Skov Eskildsen | Board of Directors | 0 companies |
| Jim Trudslev | Board of Directors | 0 companies |