| Revenue | DKK -419K | -100% |
| EBITDA | DKK -62,2M | +68% |
| Net profit | DKK -86,2M | +69% |
| Total assets | DKK 201M | +212% |
| Equity | DKK 70,5M | +139% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 989.748 | 1.027.562 | 1.283.687 | 1.029.426 | 880.815 | 809.550 | 743.115 | 714.510 | 478.383 | 592.095 | 334.693 | -419 |
| Staff expenses | -218.207 | -191.469 | -177.497 | -179.643 | -165.505 | -173.075 | -160.272 | -164.440 | -155.400 | -155.156 | -146.976 | -100.615 |
| EBITDA | -12.960 | 2.601 | 8.494 | -28.717 | 5.149 | -10.210 | 44.858 | 3.792 | -22.915 | -45.233 | -193.794 | -62.240 |
| Depreciation & amort. | -13.827 | -20.056 | -16.297 | -14.787 | -25.212 | -19.764 | -38.040 | -26.101 | -30.281 | -11.498 | -82.236 | 19.397 |
| EBIT | -26.787 | -17.455 | -7.803 | -43.504 | -20.063 | -29.974 | 6.818 | -22.309 | -53.196 | -56.731 | -276.030 | -81.637 |
| Net financials | -859 | -6.666 | 5.837 | -4.663 | 172 | 437 | -1.278 | 2.670 | 381 | -3.087 | -3.377 | -4.096 |
| Profit before tax | -27.646 | -24.121 | -1.966 | -48.167 | -19.891 | -29.537 | 5.540 | -19.639 | -52.815 | -59.818 | -279.407 | -85.733 |
| Tax | -0 | -0 | -0 | -2.949 | -3.943 | -8.758 | 5.500 | -0 | -0 | 1.207 | 444 | 484 |
| Net profit | -27.646 | -24.121 | -1.966 | -45.218 | -15.948 | -20.779 | 40 | -19.639 | -52.815 | -61.025 | -279.851 | -86.217 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 432.418 | 436.918 | 447.752 | 378.514 | 388.028 | 321.571 | 351.885 | 277.529 | 183.212 | 200.918 | 64.373 | 201.006 |
| Equity | 64.487 | 40.366 | 83.400 | 78.182 | 127.235 | 106.456 | 106.496 | 87.401 | 34.586 | -26.439 | -179.290 | 70.493 |
| Long-term debt | 25.910 | 40.755 | 23.452 | 32.805 | 35.439 | 14.146 | 43.215 | 22.446 | 4.464 | 3.813 | 3.111 | 0 |
| Short-term debt | 340.537 | 355.797 | 340.900 | 267.527 | 225.354 | 200.969 | 202.174 | 161.314 | 137.400 | 216.696 | 124.929 | 37.629 |
| Total debt | 366.447 | 396.552 | 364.352 | 300.332 | 260.793 | 215.115 | 245.389 | 183.760 | 141.864 | 220.509 | 128.040 | 37.629 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Deputy | Deputy | 2000 | — | — |
SR Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
CJ Management | Management | 1979 | — | — |
AB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
TV Chief Executive Officer | Chief Executive Officer | 1979 | — | — |
MP Deputy | Deputy | 2001 | — | — |
RJ Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
SH Deputy | Deputy | 2000 | — | — |
JE Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
TS Management | Management | 2003 | — | — |
RL Deputy | Deputy | 1997 | — | — |
CP Deputy | Deputy | 2000 | — | — |
MJ Deputy | Deputy | 2000 | — | — |
PB Deputy | Deputy | 1979 | — | — |
BS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
MS Management | Management | 1998 | — | — |
KK Deputy | Deputy | 1979 | — | — |
VT Deputy | Deputy | 1979 | — | — |
JK Deputy | Deputy | 1997 | — | — |
KT Deputy | Deputy | 1979 | — | — |
JR Management | Management | 1979 | — | — |
FJ Deputy | Deputy | 1979 | — | — |
KS Management | Management | 1979 | — | — |
LM Deputy | Deputy | 1979 | — | — |
HI Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
KZ Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
JT Deputy | Deputy | 1997 | — | — |
HH Management | Management | 1999 | — | — |
PK Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
SM Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
JB Deputy | Deputy | 1996 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 1997 | — | — |
SM Deputy | Deputy | 2003 | — | — |
LK Management | Management | 1979 | — | — |
HA Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
JB Unofficial title | Unofficial title | 2025 | — | — |
BJ Deputy | Deputy | 2000 | — | — |
KS Deputy | Deputy | 1979 | — | — |
PH Management | Management | 1979 | — | — |
CO Management | Management | 1979 | — | — |
SI Management | Management | 1979 | — | — |
TA Management | Management | 1979 | — | — |
JB Deputy | Deputy | 1979 | — | — |
HD Deputy | Deputy | 1979 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1979 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Deputy Chairman | 1979 | — | — | |
| Board of Directors | 1979 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Lene Rauch | Deputy | 0 companies |
| Søren Rinnov Østergaard | Chief Executive Officer | 0 companies |
| Carl Johan Christ | Management | 0 companies |
| Anton Bjørn Therkildsen | Chief Executive Officer | 0 companies |
| Torsten Vieth | Chief Executive Officer | 0 companies |
| Mika Puittinen | Deputy | 0 companies |
| Richard John Keen | Chief Executive Officer | 0 companies |
| Steffen Hjorth Jensen | Deputy | 0 companies |
| Jarmo Erik Lönnfors | Chief Executive Officer | 0 companies |
| Torben Storgaard | Management | 0 companies |
| René Lagoni Neukirch | Deputy | 0 companies |
| Claus Pedersen | Deputy | 0 companies |
| Matti Järvinen | Deputy | 0 companies |
| Peter Bonfield | Deputy | 0 companies |
| Bettina Schwartz | Chief Executive Officer | 0 companies |
| Morten Svendsen | Management | 0 companies |
| Karen Kirsten Henriksen | Deputy | 0 companies |
| Vagn Thorup | Deputy | 0 companies |
| John Kramer Frandsen | Deputy | 0 companies |
| Keith Todd | Deputy | 0 companies |
| Jörn Rolander | Management | 0 companies |
| Finn Jeff Lernø | Deputy | 0 companies |
| Knud Sørensen | Management | 0 companies |
| Lars Mynster-Nielsen | Deputy | 0 companies |
| Hans Iakob Estrup | Chief Executive Officer | 0 companies |
| Keld Zornig | Chief Executive Officer | 0 companies |
| Jørgen Tordrup Nielsen | Deputy | 0 companies |
| Hans Henrik von Platen-Hallermund | Management | 0 companies |
| Peter Krogsgaard | Chief Executive Officer | 0 companies |
| Sten Mortensen | Chief Executive Officer | 0 companies |
| Jens Brinkel Kjærgaard | Deputy | 0 companies |
| John Helmsøe-Zinck | Chief Executive Officer | 0 companies |
| Saraa Maria Ryht# | Deputy | 0 companies |
| Lars Kure Juul | Management | 0 companies |
| Helene Anna Rasmusson Egebøl | Chief Executive Officer | 0 companies |
| Jeppe Buskov | Unofficial title | 0 companies |
| Bjarne Jacobsen | Deputy | 0 companies |
| Kurt Skov Jakobsen | Deputy | 0 companies |
| Per Hugo Thomsen | Management | 0 companies |
| Carl Ove Nielsen | Management | 0 companies |
| Steffen Ibsø | Management | 0 companies |
| Torsten Alf Kofoed | Management | 0 companies |
| Jørgen Berthelsen | Deputy | 0 companies |
| Hans Dinsen-Hansen | Deputy | 0 companies |
| Jørgen Boe | Board of Directors | 0 companies |
| Villy Olsen | Board of Directors | 0 companies |
| Stefan Olemyr | Board of Directors | 0 companies |
| John Magnus Christensen | Board of Directors | 0 companies |
| Jean Marc Chammas | Chairman | 0 companies |
| Bengt Georg Gustaf Engström | Chairman | 0 companies |
| Jens Kristian Kjærgaard | Board of Directors | 0 companies |
| Tiina Anneli Laiho | Board of Directors | 0 companies |
| Hans Severin Hansen | Board of Directors | 0 companies |
| Kurt Kirkedal Laursen | Board of Directors | 0 companies |
| Søren Henrik Jensen | Board of Directors | 0 companies |
| Birgit Grøsfjeld | Board of Directors | 0 companies |
| Conway Derek Kosi | Chairman | 0 companies |
| Ninian Piers Darby Eadie | Board of Directors | 0 companies |
| Steen Vierø Petersen | Board of Directors | 0 companies |
| Benny Hansen | Board of Directors | 0 companies |
| Anthony John Pipe | Chairman | 0 companies |
| Oluf Henrik Rosenkrantz | Board of Directors | 0 companies |
| Hashim Mahboob Mohammed Shaikh | Board of Directors | 0 companies |
| Peter Beck Andersen | Board of Directors | 0 companies |
| Bjarne Rasmussen | Board of Directors | 0 companies |
| Michael Peter Stares | Chairman | 0 companies |
| Kjell Åke Jagenstedt | Board of Directors | 0 companies |
| Susanne Dahl Andersen | Board of Directors | 0 companies |
| Karin Elisabet Schreil | Chairman | 0 companies |
| Knud Waldof Kalsgaard Jakobsen | Chairman | 0 companies |
| Allan Rousell | Board of Directors | 0 companies |
| Lars Christian Boye | Board of Directors | 0 companies |
| Freddy Beuchert Laursen | Board of Directors | 0 companies |
| Hans Philip | Deputy Chairman | 0 companies |
| Trevor Charles Hill | Board of Directors | 0 companies |
| Per Jonas Brandén | Chairman | 0 companies |
| Henry Ehrstedt | Chairman | 0 companies |