| Revenue | DKK 539K | -96% |
| EBITDA | DKK -186K | +4% |
| Net profit | DKK -75K | +85% |
| Total assets | DKK 16,3M | -1% |
| Equity | DKK 14,2M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18.781 | 16.575 | 14.165 | 15.691 | 14.306 | 15.975 | 16.594 | 16.407 | 16.790 | 15.652 | 16.695 | 17.478 | 13.582 | 539 |
| Staff expenses | -18.388 | -15.990 | -12.515 | -12.710 | -12.843 | -13.825 | -13.916 | -13.966 | -14.219 | -15.207 | -15.931 | -16.480 | -13.776 | -725 |
| EBITDA | -2.073 | 585 | 1.650 | 2.981 | 1.463 | 2.150 | 2.677 | 3.236 | 2.572 | 445 | 764 | 998 | -194 | -186 |
| Depreciation & amort. | 1.012 | 655 | -586 | -676 | -556 | -599 | -799 | -735 | -605 | -619 | -287 | -266 | -252 | -203 |
| EBIT | -3.085 | -70 | 1.064 | 2.305 | 907 | 1.551 | 1.878 | 2.501 | 1.966 | -174 | 478 | 731 | -447 | -389 |
| Net financials | -524 | -430 | -411 | -430 | -367 | -309 | -293 | -267 | -192 | -65 | -63 | -36 | -70 | 321 |
| Profit before tax | -1.143 | -500 | 652 | 1.875 | 540 | 1.242 | 1.585 | 2.234 | 1.774 | -239 | 415 | 695 | -517 | -68 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 8 |
| Net profit | -3.609 | -500 | 652 | 1.875 | 540 | 1.242 | 1.585 | 2.234 | 1.774 | -239 | 415 | 695 | -517 | -75 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.099 | 19.505 | 19.568 | 19.710 | 19.553 | 19.413 | 19.541 | 19.651 | 18.790 | 15.987 | 17.328 | 17.157 | 16.447 | 16.295 |
| Equity | 2.039 | 1.539 | 2.191 | 4.067 | 4.606 | 5.849 | 7.433 | 9.667 | 11.441 | 11.792 | 13.495 | 13.900 | 13.793 | 14.221 |
| Long-term debt | 9.254 | 9.154 | 10.978 | 9.645 | 8.456 | 7.859 | 7.246 | 3.628 | 2.663 | 2.161 | 1.660 | 1.154 | 1.626 | 1.083 |
| Short-term debt | 8.806 | 8.812 | 6.398 | 5.999 | 6.490 | 5.705 | 4.862 | 6.355 | 4.686 | 2.034 | 2.172 | 2.103 | 1.027 | 990 |
| Total debt | 18.061 | 17.967 | 17.377 | 15.643 | 14.947 | 13.564 | 12.108 | 9.983 | 7.348 | 4.195 | 3.832 | 3.257 | 2.653 | 2.073 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Management | Management | 2023 | — | — |
TB Management | Management | 2012 | — | — |
FA Management | Management | 2007 | — | — |
PG Audit | Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1998 | — | — | |
| Deputy Chairman | 2015 | — | — | |
| Board of Directors | 1998 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Jesper Wass Hansen | Management | 0 companies |
| Thomas Bakke-Jacobsen | Management | 0 companies |
| Frans Albertsen | Management | 0 companies |
| Preben Gjelstrup | Audit | 0 companies |
| Jørn Neugebauer Jensen | Board of Directors | 0 companies |
| Christian Høgh Hinnerskov Aziz | Board of Directors | 0 companies |
| Karin Sandberg | Board of Directors | 0 companies |
| Claus Hattesen | Board of Directors | 0 companies |
| Randi Juul-Olsen | Deputy Chairman | 0 companies |
| Hanne Bindseil Møller | Chairman | 0 companies |
| Steffen Poulsen | Board of Directors | 0 companies |
| Julie Bohn Rasmussen | Board of Directors | 0 companies |
| Sonja Vejstrup Frederiksen | Board of Directors | 0 companies |
| Peter Ulholm | Board of Directors | 0 companies |
| Claus Per Castenskjold Larsen | Board of Directors | 0 companies |
| Ole Ravn Thomsen | Board of Directors | 0 companies |
| Hanne Sigrid Nording | Board of Directors | 0 companies |
| Jette Korneliusen | Board of Directors | 0 companies |
| Emil Johansen | Board of Directors | 0 companies |
| Hanne Vang | Board of Directors | 0 companies |
| Annemarie Aundal Toft | Board of Directors | 0 companies |
| Klaus Wilmann | Board of Directors | 0 companies |
| Anna Rørbæk | Board of Directors | 0 companies |
| Ejner Jacobsen | Chairman | 0 companies |
| Christina Susan Crone | Board of Directors | 0 companies |
| Louis Pedersen | Board of Directors | 0 companies |
| Mette Lindberg Gregersen | Deputy Chairman | 0 companies |
| Hans Jørgen Stephansen | Board of Directors | 0 companies |