| Revenue | DKK 16,6M | +19% |
| EBITDA | DKK -2,9M | -11% |
| Net profit | DKK -5,3M | +68% |
| Total assets | DKK 74,8M | +11% |
| Equity | DKK 10,2M | +1649% |
| Employees | 22 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 9.803 | 8.973 | 14.953 | 13.886 | 16.588 |
| Staff expenses | -17.804 | -14.445 | -15.459 | -16.534 | -18.676 |
| EBITDA | -8.001 | -5.472 | -506 | -2.647 | -2.933 |
| Depreciation & amort. | -1.339 | -124 | -41 | -7 | -29 |
| EBIT | -9.340 | -5.596 | -547 | -2.654 | -2.962 |
| Net financials | -563 | -6.483 | -1.402 | -15.323 | -1.625 |
| Profit before tax | -9.903 | -12.079 | -1.949 | -17.977 | -5.148 |
| Tax | -295 | -16 | -1.075 | -1.317 | 158 |
| Net profit | -9.608 | -12.063 | -874 | -16.660 | -5.306 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 68.621 | 45.282 | 56.235 | 67.069 | 74.775 |
| Equity | -23.820 | 18.117 | 17.243 | 583 | 10.198 |
| Long-term debt | 148 | 521 | 0 | 0 | 0 |
| Short-term debt | 92.293 | 26.644 | 38.992 | 66.486 | 64.577 |
| Total debt | 92.441 | 27.165 | 38.992 | 66.486 | 64.577 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NT Founder | Founder | 1986 |
| Former (17) | ||
ML Chief Executive Officer | Chief Executive Officer | 2020 – 2023 |
JY Chief Executive Officer | Chief Executive Officer | 2011 – 2011 |
JO Management | Management | 2015 – 2019 |
| Audit | 1986 – 1990 | |
MH Management | Management | 2019 – 2020 |
OB Management | Management | 1986 – 1991 |
HK Management | Management | 2024 – 2024 |
MF Management | Management | 2013 – 2015 |
GP Management | Management | 2023 – 2024 |
CI Management | Management | 1986 – 1988 |
AW Management | Management | 1986 – 1992 |
TS Management | Management | 2011 – 2013 |
| Audit | 1986 – 1988 | |
JS Management | Management | 1986 – 1988 |
HE Management | Management | 1986 – 2011 |
KK Management | Management | 2020 – 2020 |
VN Management | Management | 1986 – 1990 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2024 | |
| Chairman | 2024 | |
| Former (21) | ||
| Board of Directors | 2012 – 2015 | |
| Board of Directors | 1986 – 1991 | |
| Board of Directors | 2017 – 2018 | |
| Chairman | 2018 – 2022 | |
| Chairman | 2011 – 2018 | |
| Board of Directors | 1986 – 1990 | |
| Board of Directors | 1986 – 1999 | |
| Board of Directors | 1986 – 2000 | |
| Chairman | 2000 – 2011 | |
| Board of Directors | 1997 – 2011 | |
| Chairman | 1999 – 2000 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 1986 – 1991 | |
| Board of Directors | 1986 – 1993 | |
| Board of Directors | 2008 – 2011 | |
| Board of Directors | 1986 – 1991 | |
| Board of Directors | 1986 – 1993 | |
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2006 – 2008 | |
| Board of Directors | 2021 – 2023 | |
| Board of Directors | 1986 – 1990 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2024 | |
| Individual | 100% | 100% | 2023 | |
| Individual | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Marius Liebenberg | Chief Executive Officer | 0 companies |
| Juan Yera | Chief Executive Officer | 0 companies |
| Jens Otto Buur | Management | 0 companies |
| BDO BINDER REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Mette Hansen | Management | 0 companies |
| Ole Brandtberg | Management | 0 companies |
| Hemant Kumar Trivedi | Management | 0 companies |
| Michael Francis Reddington | Management | 0 companies |
| Grahame Paul Benson | Management | 0 companies |
| Carlo Iversen | Management | 0 companies |
| Alfred Weiste | Management | 0 companies |
| Thomas Schwarz Frommelt Lausten | Management | 0 companies |
| REVISIONSAKTIESELSKABET AF 1903 COLDING & PEDERSEN | Audit | 0 companies |
| Niels Thomas Heering | Founder | 0 companies |
| James Scott Mowat | Management | 0 companies |
| Hans Erik Nielsen | Management | 0 companies |
| Kim Koch Gindrup | Management | 0 companies |
| Vagn Nielsen | Management | 0 companies |
| Kristian Simonsen | Board of Directors | 0 companies |
| Louis van Daalen | Board of Directors | 0 companies |
| Hemant Kumar Trivedi | Board of Directors | 0 companies |
| Adrian Paul Connell | Chairman | 0 companies |
| Jens Christian Jensen | Chairman | 0 companies |
| Anthony Thaddeus Allen | Board of Directors | 0 companies |
| Harvey Jack Samson | Board of Directors | 0 companies |
| Erling Fris Jørgensen | Board of Directors | 0 companies |
| Ruth Patricia Topham | Board of Directors | 0 companies |
| Jean-Franqois Gazielly | Chairman | 0 companies |
| Bjørn-Erik Jørgensen | Board of Directors | 0 companies |
| Hon Robert Underhill | Chairman | 0 companies |
| Alex Jelstrup Albjerg | Board of Directors | 0 companies |
| Paul Stephen Kelly | Board of Directors | 0 companies |
| Arne Larsen | Board of Directors | 0 companies |
| Tinna Kofoed Pichard | Board of Directors | 0 companies |
| Kamleshkumar Ischwarlal Mistry | Board of Directors | 0 companies |
| Ian Andrew Nellist | Board of Directors | 0 companies |
| Yashar Turgut | Board of Directors | 0 companies |
| Andrew Leigh Burke | Board of Directors | 0 companies |
| Peter Louis Tochet | Board of Directors | 0 companies |
| Michele Elaine Hudson | Board of Directors | 0 companies |
| Jan Nicolaisen | Chairman | 0 companies |
| Raymond Dias | Board of Directors | 0 companies |