| Revenue | DKK 25,9M | +4% |
| EBITDA | DKK -868K | +88% |
| Net profit | DKK -7,8M | +27% |
| Total assets | DKK 72,9M | -22% |
| Equity | DKK 48,4M | -14% |
| Employees | 21 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 31.920 | 38.458 | 36.492 | 24.868 | 25.863 |
| Staff expenses | -30.054 | -31.307 | -32.628 | -32.113 | -26.732 |
| EBITDA | 1.865 | 7.151 | 3.864 | -7.245 | -868 |
| Depreciation & amort. | -8.916 | -4.980 | -5.310 | -5.405 | -7.405 |
| EBIT | -7.051 | 2.171 | -1.446 | -12.650 | -8.274 |
| Net financials | -702 | -173 | -87 | 1.316 | 1.135 |
| Profit before tax | -7.752 | 1.997 | -1.532 | -11.335 | -7.139 |
| Tax | -2.771 | 3.178 | -872 | -622 | 629 |
| Net profit | -4.981 | -1.181 | -660 | -10.713 | -7.768 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 143.949 | 142.133 | 137.314 | 93.650 | 72.910 |
| Equity | 68.282 | 67.178 | 67.144 | 56.191 | 48.442 |
| Long-term debt | 11.609 | 8.385 | 4.977 | 2.857 | 1.662 |
| Short-term debt | 57.862 | 58.750 | 55.734 | 25.254 | 19.024 |
| Total debt | 69.472 | 67.135 | 60.711 | 28.111 | 20.686 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
BM Chief Executive Officer | Chief Executive Officer | 2025 |
| Former (11) | ||
CB Chief Executive Officer | Chief Executive Officer | 2017 – 2018 |
ME Chief Executive Officer | Chief Executive Officer | 2017 – 2017 |
RH Chief Executive Officer | Chief Executive Officer | 2023 – 2025 |
JE Chief Executive Officer | Chief Executive Officer | 2019 – 2020 |
TS Chief Executive Officer | Chief Executive Officer | 2013 – 2017 |
KK Management | Management | 1985 – 2008 |
JD Chief Executive Officer | Chief Executive Officer | 2018 – 2019 |
SI Chief Executive Officer | Chief Executive Officer | 2020 – 2023 |
LV Chief Executive Officer | Chief Executive Officer | 2025 – 2025 |
RR | Audit | 1985 – 1987 |
| Audit | 1985 – 1996 | |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2017 | |
| Board of Directors | 2024 | |
| Former (21) | ||
| Chairman | 2006 – 2016 | |
| Deputy Chairman | 2020 – 2024 | |
| Board of Directors | 1985 – 1987 | |
| Board of Directors | 1985 – 1987 | |
| Board of Directors | 2006 – 2014 | |
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2012 – 2015 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 1985 – 1987 | |
| Board of Directors | 2006 – 2007 | |
| Board of Directors | 2002 – 2005 | |
| Board of Directors | 1985 – 1987 | |
| Board of Directors | 1985 – 1987 | |
| Board of Directors | 1985 – 1987 | |
| Board of Directors | 1985 – 2006 | |
| Board of Directors | 1985 – 2006 | |
| Board of Directors | 2006 – 2012 | |
| Board of Directors | 2017 – 2017 | |
| Board of Directors | 1985 – 2001 | |
| Board of Directors | 1985 – 1987 | |
| Board of Directors | 1985 – 2006 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2015 | |
| Company | 100% | 100% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Blaabjerg Andersen | Chief Executive Officer | 0 companies |
| Marc Edmond Marie-Louise Lootens | Chief Executive Officer | 0 companies |
| Rolf Heinz Otto Walter Haberlah | Chief Executive Officer | 0 companies |
| Jørgen Erhardt Hauritz | Chief Executive Officer | 0 companies |
| Thomas Skouenborg Bentsen | Chief Executive Officer | 0 companies |
| Klaus Kristensen | Management | 0 companies |
| Jan David U Coppin | Chief Executive Officer | 0 companies |
| Bernard Martine F Glorie | Chief Executive Officer | 0 companies |
| Susanne Ingemann Lorentzen | Chief Executive Officer | 0 companies |
| Laurent Vincent P Maroy | Chief Executive Officer | 0 companies |
| Revisionsfirmaet REVISAM | Audit | 0 companies |
| STATSAUTORISERET REVISIONSAKTIESELSKAB AF 1. JULI 1998 | Audit | 0 companies |
| André A. G. E. Hoste | Chairman | 0 companies |
| Michael Fenlon | Deputy Chairman | 0 companies |
| Carsten Kultoft Lorentsen | Board of Directors | 0 companies |
| Per Buus Christensen | Board of Directors | 0 companies |
| Cornelis Doevelaar | Board of Directors | 0 companies |
| Johan Leo | Chairman | 0 companies |
| Ulrich Horn | Board of Directors | 0 companies |
| Sandrine De Fru | Board of Directors | 0 companies |
| Arild Raun Christensen | Board of Directors | 0 companies |
| Bjarne Strikert | Board of Directors | 0 companies |
| Ole Phaff Mørck | Board of Directors | 0 companies |
| Rolf Mikael Blomqvist | Board of Directors | 0 companies |
| Grethe Lauridsen Rønne | Board of Directors | 0 companies |
| Jens Lauritsen | Board of Directors | 0 companies |
| Kai Bech Andersen | Board of Directors | 0 companies |
| Torben Ivarsson | Board of Directors | 0 companies |
| Hans Van Der Steen | Board of Directors | 0 companies |
| Jens Christian Schultz | Board of Directors | 0 companies |
| Tanguy Marc Patrick Emmanuel Albert Vanderborght | Board of Directors | 0 companies |
| Niklas Tjeder | Board of Directors | 0 companies |
| Karl Heinz Kraushaar | Board of Directors | 0 companies |
| Anne Marie Andersen | Board of Directors | 0 companies |
| Lisbet Charlotte Kristensen | Board of Directors | 0 companies |