| Revenue | DKK 89,8M | +3% |
| EBITDA | DKK -1,2M | -135% |
| Net profit | DKK -1,5M | -21% |
| Total assets | DKK 49,2M | -9% |
| Equity | DKK 24,1M | -6% |
| Employees | 30 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 22.882 | 93.998 | 87.042 | 87.280 | 89.795 |
| Staff expenses | -17.376 | -21.028 | -22.864 | -21.632 | -22.950 |
| EBITDA | 5.506 | 5.529 | -1.005 | -495 | -1.162 |
| Depreciation & amort. | -1.120 | -1.060 | -846 | -906 | -1.007 |
| EBIT | 4.386 | 4.469 | -1.851 | -1.401 | -2.169 |
| Net financials | -897 | -99 | 671 | -164 | 274 |
| Profit before tax | 3.489 | 4.370 | -1.180 | -1.565 | -1.895 |
| Tax | 775 | 975 | -266 | -341 | -414 |
| Net profit | 2.715 | 3.395 | -913 | -1.224 | -1.482 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 54.278 | 53.671 | 46.041 | 53.830 | 49.154 |
| Equity | 30.334 | 33.729 | 26.815 | 25.591 | 24.109 |
| Long-term debt | 1.753 | 0 | 1.770 | 1.820 | 1.876 |
| Short-term debt | 22.132 | 19.892 | 17.406 | 26.370 | 23.119 |
| Total debt | 23.885 | 19.892 | 19.176 | 28.190 | 24.996 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MA Chief Executive Officer | Chief Executive Officer | 2020 |
| Former (10) | ||
PT Deputy | Deputy | 2003 – 2007 |
CM Management | Management | 2006 – 2006 |
PR Management | Management | 1992 – 2001 |
LM Chief Executive Officer | Chief Executive Officer | 2016 – 2020 |
LM Chief Executive Officer | Chief Executive Officer | 2012 – 2016 |
EB Management | Management | 1982 – 1990 |
MD Deputy | Deputy | 2003 – 2006 |
HB Chief Executive Officer | Chief Executive Officer | 2001 – 2008 |
LM Management | Management | 1982 – 1992 |
CT Chief Executive Officer | Chief Executive Officer | 2008 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2005 | |
| Board of Directors | 2005 | |
| Former (24) | ||
| Chairman | 1982 – 1992 | |
| Board of Directors | 2005 – 2008 | |
| Board of Directors | 2003 – 2007 | |
| Board of Directors | 2001 – 2003 | |
| Board of Directors | 2008 – 2012 | |
| Board of Directors | 1999 – 2002 | |
| Board of Directors | 1999 – 2001 | |
| Board of Directors | 2002 – 2003 | |
| Chairman | 2001 – 2003 | |
| Board of Directors | 2005 – 2010 | |
| Board of Directors | 1982 – 2000 | |
| Board of Directors | 2003 – 2005 | |
| Chairman | 1997 – 2001 | |
| Board of Directors | 1982 – 1989 | |
| Board of Directors | 1982 – 2000 | |
| Board of Directors | 1982 – 1987 | |
| Board of Directors | 2008 – 2024 | |
| Board of Directors | 2005 – 2019 | |
| Chairman | 1982 – 1987 | |
| Board of Directors | 1999 – 2003 | |
| Board of Directors | 1982 – 1993 | |
| Board of Directors | 2000 – 2004 | |
| Board of Directors | 2003 – 2007 | |
| Board of Directors | 1982 – 1992 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2016 | |
| Individual | 100% | 100% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Thejl | Deputy | 0 companies |
| Clifford Mark Burgin | Management | 0 companies |
| Peter Rassing | Management | 0 companies |
| Lionel Marc Montaldot | Chief Executive Officer | 0 companies |
| Leif Mikael Engström | Chief Executive Officer | 0 companies |
| Erik Bjarne Olsen | Management | 0 companies |
| Morten Dahl Pind | Deputy | 0 companies |
| Henning Braginski | Chief Executive Officer | 0 companies |
| Magnus Andersson | Chief Executive Officer | 0 companies |
| Leonard Marshall Lochrie | Management | 0 companies |
| Carl Thomas Holmsten | Chief Executive Officer | 0 companies |
| Michael David Collins | Chairman | 0 companies |
| Sean James Southward Bolton | Board of Directors | 0 companies |
| Bent Frosch | Board of Directors | 0 companies |
| Holger Nissen | Board of Directors | 0 companies |
| Claus Bording | Board of Directors | 0 companies |
| Flemming Aalsgaard Jacobsen | Board of Directors | 0 companies |
| Dorte Knudsen | Board of Directors | 0 companies |
| Karsten Ingerslev Nielsen | Board of Directors | 0 companies |
| Simon Marsden | Chairman | 0 companies |
| Mario Di Febbo | Board of Directors | 0 companies |
| Poul Borgstrup | Board of Directors | 0 companies |
| Christopher Joseph Parratt | Board of Directors | 0 companies |
| Laurence Cant | Chairman | 0 companies |
| Ulrik Sell | Board of Directors | 0 companies |
| Thord Ingemar Sandberg | Board of Directors | 0 companies |
| Knud Thyboe Christensen | Board of Directors | 0 companies |
| Stefano Galbussera | Board of Directors | 0 companies |
| Pietro Gargano | Board of Directors | 0 companies |
| Helmuth Ingvorsen | Chairman | 0 companies |
| Enrico Gennasio | Chairman | 0 companies |
| Steen Axil | Board of Directors | 0 companies |
| Guido Gennasio | Board of Directors | 0 companies |
| Clive James Stearnes | Board of Directors | 0 companies |
| Gerry Tawton | Board of Directors | 0 companies |
| Rasmus Christian Rimmen | Board of Directors | 0 companies |
| Henning Frederik Dedenroth Olsen | Board of Directors | 0 companies |