| Revenue | DKK 59,5M | +436% |
| EBITDA | DKK 48,9M | +2042% |
| Net profit | DKK 51,8M | +2215% |
| Total assets | DKK 205,5M | +29% |
| Equity | DKK 76,1M | +213% |
| Employees | 9 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 755 | 13.933 | 1.152 | 3.404 | 7.966 | 23.146 | 16.656 | -2.174 | 11.100 | 59.468 |
| Staff expenses | -18.916 | -17.426 | -13.898 | -8.599 | -12.993 | -11.531 | -9.200 | -7.915 | -8.750 | -10.533 |
| EBITDA | -18.161 | -3.493 | -12.745 | -5.195 | -9.027 | 11.984 | 7.456 | -10.115 | 2.284 | 48.934 |
| Depreciation & amort. | -624 | -643 | -341 | -195 | -69 | -29 | -19 | -313 | -313 | -309 |
| EBIT | -18.785 | -4.136 | -13.086 | -5.390 | -9.096 | 11.956 | 7.437 | -10.427 | 1.971 | 48.626 |
| Net financials | 1.780 | 6.299 | 7.367 | 1.655 | 2.172 | 3.073 | 927 | 3.339 | 265 | 7.603 |
| Profit before tax | -17.006 | 2.163 | -5.719 | -3.735 | -6.924 | 15.029 | 8.364 | -7.088 | 2.236 | 56.228 |
| Tax | -0 | -0 | -0 | -0 | -0 | -283 | -0 | -12 | -0 | 4.463 |
| Net profit | -17.006 | 2.163 | -5.719 | -3.735 | -6.924 | 15.312 | 8.364 | -7.076 | 2.236 | 51.766 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 202.000 | 232.472 | 154.721 | 123.510 | 113.048 | 132.783 | 145.772 | 147.360 | 159.433 | 205.507 |
| Equity | 104.741 | 106.904 | 101.185 | 34.155 | 27.231 | 42.543 | 50.907 | 22.108 | 24.344 | 76.110 |
| Long-term debt | 0 | 0 | 0 | 0 | 45.496 | 47.415 | 38.632 | 50.331 | 52.114 | 51.698 |
| Short-term debt | 94.680 | 123.441 | 51.408 | 88.149 | 39.364 | 41.348 | 54.403 | 74.518 | 81.408 | 75.776 |
| Total debt | 94.680 | 123.441 | 51.408 | 88.149 | 84.860 | 88.763 | 93.035 | 124.849 | 133.522 | 127.474 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DP Management | Management | 2017 | — | — |
ET | Audit | 1987 | — | — |
EC Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
RA Management | Management | 2019 | — | — |
NH Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
MC Management | Management | 2023 | — | — |
PI | Audit | 2000 | — | — |
RN Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
HR Management | Management | 1997 | — | — |
RB Management | Management | 2020 | — | — |
JØ Management | Management | 1987 | — | — |
KA Management | Management | 2019 | — | — |
CC Management | Management | 2015 | — | — |
RB Management | Management | 2019 | — | — |
RA Management | Management | 2015 | — | — |
AZ Management | Management | 2015 | — | — |
PV Management | Management | 2014 | — | — |
PE | Founder | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2000 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 1987 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Danny Pellerin | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Ernest Clark Fuller | Chief Executive Officer | 0 companies |
| Richard Anthony Rosselet | Management | 0 companies |
| Niels-Henrik Hedegaard | Chief Executive Officer | 0 companies |
| Marc Chénier | Management | 0 companies |
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Rory Nicholas Carrick | Chief Executive Officer | 0 companies |
| Henrik Raunkjær | Management | 0 companies |
| Roald Benoit Vincent Gréboval | Management | 0 companies |
| Jens Østerlund Jensen | Management | 0 companies |
| Kirk Anthony Goins | Management | 0 companies |
| Carl Cassista | Management | 0 companies |
| Roald Benoit Vincent Greboval | Management | 0 companies |
| Richard Anthony Rosselet | Management | 0 companies |
| Avi Zisman | Management | 0 companies |
| Per Viggo Rasmussen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Børge Østerlund | Board of Directors | 0 companies |
| Mark Gilbert Barberio | Board of Directors | 0 companies |
| Kurt Johnny Vilhelm Johansson | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Mark Gilbert Barberio | Board of Directors | 0 companies |
| Monika Dora Antje Østerlund | Board of Directors | 0 companies |
| Richard Lee Grenolds | Board of Directors | 0 companies |
| Richard Anthony Rosselet | Board of Directors | 0 companies |
| David Ross Oliver | Chairman | 0 companies |
| Avi Zisman | Chairman | 0 companies |
| Peter Andreas Langager | Board of Directors | 0 companies |
| Andrew Joseph Murray | Board of Directors | 0 companies |
| Jens Gregers Jensen | Board of Directors | 0 companies |
| Edward Rae Steele | Board of Directors | 0 companies |
| Carl Cassista | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| William Patrick Montague | Board of Directors | 0 companies |