| Revenue | DKK 0 | — |
| EBITDA | DKK -77,3M | -104332% |
| Net profit | DKK -76,7M | -1067% |
| Total assets | DKK 83,8M | -16% |
| Equity | DKK -24,1M | -136% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 155.668 | 227.023 | 221.422 | 196.086 | 228.244 | 220.228 | 101 | 55 | 31 | 0 |
| Staff expenses | -75.178 | -107.881 | -113.063 | -99.874 | -75.873 | -84.581 | -0 | -0 | -0 | -0 |
| EBITDA | 9.029 | 40.004 | 38.233 | 20.406 | -5.937 | 10.079 | -369 | -37 | -74 | -77.280 |
| Depreciation & amort. | -79 | -13.061 | -15.442 | -40.933 | -109.349 | -27.202 | -38 | -22 | -0 | -0 |
| EBIT | 8.950 | 26.943 | 22.791 | -20.527 | -115.286 | -17.123 | -407 | -59 | -74 | -77.280 |
| Net financials | -3.701 | -43.286 | -20.538 | -15.164 | -13.487 | 59.619 | 1.076 | -3.327 | -6.989 | 585 |
| Profit before tax | 5.249 | -16.343 | 2.253 | -35.691 | -128.773 | 42.496 | 397 | -3.386 | -7.063 | -76.695 |
| Tax | -2.341 | 3.133 | 4.204 | 3.443 | -21.305 | -13.763 | 176 | -157 | -487 | 45 |
| Net profit | 7.590 | -19.476 | -1.951 | -39.134 | -107.468 | 56.259 | 221 | -3.229 | -6.576 | -76.740 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 579.467 | 579.043 | 684.472 | 625.440 | 489.746 | 529.912 | 110.523 | 103.932 | 99.274 | 83.754 |
| Equity | 11.403 | 1.048 | 164.632 | 117.744 | 30.683 | 121.147 | 76.839 | 73.610 | 67.034 | -24.101 |
| Long-term debt | 400.182 | 406.003 | 333.924 | 327.607 | 85.375 | 38.423 | 18.246 | 17.666 | 17.510 | 11.266 |
| Short-term debt | 167.882 | 171.992 | 185.916 | 177.991 | 373.688 | 370.342 | 15.438 | 12.656 | 14.730 | 20.274 |
| Total debt | 568.064 | 577.995 | 519.840 | 507.696 | 459.063 | 408.765 | 33.684 | 30.322 | 32.240 | 31.540 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GS Management | Management | 1984 | — | — |
MM Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 1998 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Gunnar Stentebjerg | Management | 0 companies |
| Mette Margrethe Rode Sundstrøm | Management | 0 companies |
| Johan la Cour Valentin | Board of Directors | 0 companies |
| Rajinder Singh Hanspal | Board of Directors | 0 companies |
| John Tyrrestrup | Board of Directors | 0 companies |
| Per Henriksen | Board of Directors | 0 companies |
| Claus Clemen Boysen | Board of Directors | 0 companies |
| Susanne Frisenberg Hansen | Chairman | 0 companies |
| Tommy Paulsen | Chairman | 0 companies |
| Tina Hansen | Board of Directors | 0 companies |
| Arne Gyes | Board of Directors | 0 companies |
| Kurt Frisenberg Hansen | Board of Directors | 0 companies |
| Peter Skafte | Board of Directors | 0 companies |