| Revenue | DKK -109K | -54% |
| EBITDA | DKK -109K | +54% |
| Net profit | DKK -117K | +90% |
| Total assets | DKK 790K | -19% |
| Equity | DKK 740K | -14% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.603 | 13.196 | 5.158 | 4.916 | 0 | -117 | -20 | -10 | -239 | -109 |
| Staff expenses | -8.320 | -12.055 | -8.861 | -403 | -1 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.198 | -6.566 | -8.109 | 3.892 | -100 | -117 | -20 | -10 | -239 | -109 |
| Depreciation & amort. | -158 | -299 | -483 | -61 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.357 | -6.865 | -8.592 | 3.831 | -100 | -117 | -20 | -10 | -239 | -109 |
| Net financials | -499 | -571 | -506 | -233 | -235 | -220 | -152 | -214 | -39 | -8 |
| Profit before tax | -1.090 | -7.436 | -9.098 | 3.598 | -335 | -337 | -172 | -224 | -278 | -117 |
| Tax | 462 | 3.683 | -0 | -1.784 | -689 | -74 | -38 | -49 | 850 | -0 |
| Net profit | -1.552 | -11.120 | -9.098 | 5.382 | 354 | -263 | -134 | -175 | -1.128 | -117 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.759 | 1.618 | 1.011 | 2.705 | 1.500 | 1.431 | 1.467 | 935 | 976 | 790 |
| Equity | -9.007 | -16.581 | -25.679 | -20.297 | -19.943 | -20.207 | -20.341 | -20.516 | 857 | 740 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14.766 | 18.199 | 26.690 | 23.002 | 21.443 | 21.638 | 21.808 | 21.450 | 119 | 50 |
| Total debt | 14.766 | 18.199 | 26.690 | 23.002 | 21.443 | 21.638 | 21.808 | 21.450 | 119 | 50 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TG Management | Management | 2015 | — | — |
MT Management | Management | 2001 | — | — |
BR Management | Management | 2014 | — | — |
DW Management | Management | 2007 | — | — |
EM Management | Management | 2012 | — | — |
KM Management | Management | 2018 | — | — |
AB Management | Management | 2007 | — | — |
OE Management | Management | 2002 | — | — |
JV Unofficial title | Unofficial title | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2015 | — | — | |
| Deputy Chairman | 2001 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 100.0% | 100.0% | 2001 | |
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Timothy Giles Willies | Management | 0 companies |
| Morten Torup | Management | 0 companies |
| Beate Reimann | Management | 0 companies |
| Dennis Wøldike | Management | 0 companies |
| Eric Maurice Paul Dieu | Management | 0 companies |
| Knud Martin Trolle | Management | 0 companies |
| Andrew Binding | Management | 0 companies |
| Ole Eklund | Management | 0 companies |
| Johnny Vilhelmsen | Unofficial title | 0 companies |
| Russel Raymond Murdaugh | Board of Directors | 0 companies |
| Fabian Gilo Hendrik Volmer von Kuenheim | Chairman | 0 companies |
| Wayne Omar Hanewicz | Board of Directors | 0 companies |
| Miriam Anne Murphy | Board of Directors | 0 companies |
| Christian Hermann Magirus | Deputy Chairman | 0 companies |
| Axel Volkert Feldhoff | Board of Directors | 0 companies |
| Michael Ryan McCoy | Chairman | 0 companies |