| Revenue | DKK 4M | -31% |
| EBITDA | DKK 297K | -38% |
| Net profit | DKK 11K | -95% |
| Total assets | DKK 14,5M | -30% |
| Equity | DKK 4M | -62% |
| Employees | 40 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.740 | 4.146 | 4.154 | 3.807 | 4.083 | 4.630 | 4.413 | 4.922 | 4.993 | 4.377 | 4.934 | 4.932 | 5.711 | 3.958 |
| Staff expenses | -2.343 | -2.810 | -2.856 | -2.615 | -2.882 | -3.219 | -3.405 | -3.526 | -3.666 | -3.647 | -3.901 | -4.056 | -3.919 | -3.661 |
| EBITDA | 518 | 603 | 556 | 267 | 306 | 561 | 346 | 605 | 499 | 255 | -85 | -168 | 478 | 297 |
| Depreciation & amort. | -89 | -66 | -39 | -39 | -39 | -39 | -39 | -10 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 429 | 537 | 518 | 228 | 267 | 523 | 308 | 595 | 499 | 255 | -85 | -168 | 478 | 297 |
| Net financials | -587 | -528 | -485 | -574 | -418 | -380 | -407 | -397 | -339 | -237 | -246 | -292 | -279 | -286 |
| Profit before tax | -159 | 9 | 33 | -345 | -151 | 142 | -99 | 198 | 161 | 18 | -332 | -461 | 199 | 11 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -159 | 9 | 33 | -345 | -151 | 142 | -99 | 198 | 161 | 18 | -332 | -461 | 199 | 11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.004 | 20.822 | 20.765 | 20.774 | 20.685 | 21.014 | 20.701 | 21.094 | 21.503 | 21.724 | 20.971 | 20.851 | 20.760 | 14.493 |
| Equity | 10.988 | 10.996 | 11.029 | 10.684 | 10.533 | 10.676 | 10.577 | 10.774 | 10.935 | 10.953 | 10.622 | 10.161 | 10.360 | 3.982 |
| Long-term debt | 7.984 | 7.942 | 7.845 | 8.176 | 8.133 | 8.089 | 8.068 | 8.174 | 8.461 | 8.507 | 8.370 | 8.236 | 7.940 | 7.838 |
| Short-term debt | 4.033 | 1.884 | 1.891 | 1.914 | 2.019 | 2.249 | 2.056 | 2.146 | 2.107 | 2.264 | 1.980 | 2.454 | 2.460 | 2.673 |
| Total debt | 12.017 | 9.826 | 9.736 | 10.090 | 10.152 | 10.338 | 10.124 | 10.320 | 10.568 | 10.771 | 10.350 | 10.690 | 10.400 | 10.511 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CD | Audit | 2011 | — | — |
NK Audit | Audit | 1988 | — | — |
LR Management | Management | 1988 | — | — |
IG Management | Management | 1988 | — | — |
SE Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1988 | — | — | |
IK | Board of Directors | 2010 | — | — |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Deputy Chairman | 2023 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 1988 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Christian Dalmose Pedersen | Audit | 0 companies |
| Nina Koch Pommer | Audit | 0 companies |
| Lizzi Ruth Jørgensen | Management | 0 companies |
| Inge Gotved | Management | 0 companies |
| Søren Ekman | Management | 0 companies |
| Maria Stetter Rubin | Board of Directors | 0 companies |
| Jens Larsen | Board of Directors | 0 companies |
| Steen Rank Petersen | Board of Directors | 0 companies |
| Bodil Morgenstern | Board of Directors | 0 companies |
| Annegrete Michelsen | Board of Directors | 0 companies |
| Ida Krag | Board of Directors | 0 companies |
| Agnes Anemone Larsen | Board of Directors | 0 companies |
| Uffe Gotved | Board of Directors | 0 companies |
| Bo Vestergård Madsen | Board of Directors | 0 companies |
| Marianne Forsby | Board of Directors | 0 companies |
| Mette Bøeg Larsen | Board of Directors | 0 companies |
| Helle Korngaard | Board of Directors | 0 companies |
| Henriette Bolt Mortensen | Board of Directors | 0 companies |
| Jette Lautrup Hjulmand | Board of Directors | 0 companies |
| Anna Grete Telesford | Board of Directors | 0 companies |
| Birgitte Rahbek Pedersen | Board of Directors | 0 companies |
| Bolette Munch-Petersen | Board of Directors | 0 companies |
| Helle Thyrsted Gotved | Board of Directors | 0 companies |
| Dorrit Warny Stender-Petersen | Board of Directors | 0 companies |
| Niels Forsby | Board of Directors | 0 companies |
| Ole Gotved | Board of Directors | 0 companies |
| Ida Tvermoes Thalbitzer | Board of Directors | 0 companies |
| Jens Rasmussen | Deputy Chairman | 0 companies |
| Gunvor Marie Gunnarsdatter Auken | Chairman | 0 companies |
| Christine Ingvartsen Paludan-Müller | Board of Directors | 0 companies |
| Annette Klit Kjær | Board of Directors | 0 companies |
| Malene Bendtsen | Board of Directors | 0 companies |
| Maj Vingum Lundø | Board of Directors | 0 companies |
| Else Gotved Jacobsen | Board of Directors | 0 companies |
| Tea Rønne Møller | Board of Directors | 0 companies |
| Anne Birgitte Lanken Spies | Board of Directors | 0 companies |
| Inge Elisabeth Tyndeskov Palle | Chairman | 0 companies |
| Anne Lykke Poulsen | Board of Directors | 0 companies |
| Jeanette Susanne Emme | Board of Directors | 0 companies |
| Jens Gregers Friis | Deputy Chairman | 0 companies |
| Ole Krarup | Board of Directors | 0 companies |
| Lotte Marie Jensen | Board of Directors | 0 companies |
| James John Gamél Høpner | Chairman | 0 companies |
| Rikke Bertolt | Board of Directors | 0 companies |
| Helle Andresen | Board of Directors | 0 companies |
| Kjeld Michael Krarup | Chairman | 0 companies |
| Arne Gotved | Board of Directors | 0 companies |