| Revenue | DKK 140K | -91% |
| EBITDA | DKK -2,7M | -101% |
| Net profit | DKK -2,7M | -91% |
| Total assets | DKK 5,1M | -36% |
| Equity | DKK 3,2M | -45% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 38.305 | 34.413 | 33.643 | 17.979 | 9.116 | 10.451 | 7.362 | 2.656 | 6.846 | 3.810 | 1.628 | 140 |
| Staff expenses | -25.565 | -22.593 | -22.279 | -15.925 | -15.668 | -10.602 | -11.819 | -4.653 | -3.385 | -3.135 | -2.990 | -2.877 |
| EBITDA | 12.740 | 11.306 | 11.209 | 2.054 | -6.552 | -154 | -5.896 | -1.997 | 3.461 | 675 | -1.362 | -2.737 |
| Depreciation & amort. | -1.742 | -525 | -795 | -902 | -645 | -710 | -816 | -64 | -9 | -12 | -19 | -17 |
| EBIT | 10.998 | 10.781 | 10.414 | 1.152 | -7.197 | -865 | -6.712 | -2.061 | 3.451 | 663 | -1.381 | -2.754 |
| Net financials | 6.474 | 8.578 | 8.669 | 8.104 | 6.028 | 4.255 | 891 | 200 | -131 | -75 | 66 | 72 |
| Profit before tax | 17.472 | 19.359 | 19.083 | 9.256 | -1.169 | 3.390 | -5.820 | -1.861 | 3.320 | 587 | -1.315 | -2.682 |
| Tax | 4.793 | 4.269 | 4.037 | 2.114 | -252 | 841 | -1.243 | -397 | 735 | 137 | 89 | -0 |
| Net profit | 12.679 | 15.089 | 15.047 | 7.142 | -917 | 2.549 | -4.577 | -1.465 | 2.585 | 451 | -1.404 | -2.682 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 93.379 | 131.444 | 123.777 | 120.988 | 119.036 | 30.909 | 24.687 | 12.333 | 11.024 | 10.440 | 8.087 | 5.144 |
| Equity | 50.900 | 76.243 | 91.290 | 98.431 | 97.515 | 15.764 | 11.187 | 5.508 | 6.884 | 7.334 | 5.930 | 3.248 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 255 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 36.687 | 47.969 | 24.848 | 15.698 | 17.331 | 12.702 | 13.246 | 6.825 | 4.140 | 3.106 | 2.157 | 1.895 |
| Total debt | 36.687 | 47.969 | 24.848 | 15.698 | 17.331 | 12.702 | 13.501 | 6.825 | 4.140 | 3.106 | 2.157 | 1.895 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2022 | — | — |
| Audit | 1987 | — | — | |
VC Founder | Founder | 1987 | — | — |
LM Management | Management | 2023 | — | — |
JH Management | Management | 2022 | — | — |
NE Management | Management | 1987 | — | — |
HK Management | Management | 2017 | — | — |
AB Management | Management | 1987 | — | — |
MR Management | Management | 2021 | — | — |
JC Management | Management | 2013 | — | — |
KF Management | Management | 2022 | — | — |
LK Management | Management | 2019 | — | — |
SB Founder | Founder | 1987 | — | — |
FT Management | Management | 2002 | — | — |
JN Founder | Founder | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 1987 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2014 | |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jürgen Haas | Management | 0 companies |
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Founder | 0 companies |
| Lars Mårten Arvidsson | Management | 0 companies |
| Jürgen Haas | Management | 0 companies |
| Niels Erland Roepstorff | Management | 0 companies |
| Henri Kristian Perttilä | Management | 0 companies |
| Axel Borges | Management | 0 companies |
| Marius Røising | Management | 0 companies |
| Jan Christian Aalto | Management | 0 companies |
| Kai Fliegner | Management | 0 companies |
| Lars Kristiansen | Management | 0 companies |
| Søren Bonde | Founder | 0 companies |
| Finn Tore Sveen | Management | 0 companies |
| Jens Nørskov | Founder | 0 companies |
| Carsten von Lavergne-Peguilhen Lind | Chairman | 0 companies |
| Anete Salumaa-Luts | Board of Directors | 0 companies |
| Ole Morten Roepstorff | Board of Directors | 0 companies |
| Anne Margrethe Roepstorff | Board of Directors | 0 companies |
| Lajla Fugl Britze | Board of Directors | 0 companies |
| Christoph Schumacher | Board of Directors | 0 companies |
| Helen Margaret Jesson | Board of Directors | 0 companies |
| Salman Shakir | Board of Directors | 0 companies |
| Christoph Stehmann | Board of Directors | 0 companies |
| Patrick John Keddy | Board of Directors | 0 companies |
| Henrik Lunde Hededam | Board of Directors | 0 companies |
| Ralf Georg Spielberger | Board of Directors | 0 companies |
| Kenneth Treu Barrett | Board of Directors | 0 companies |
| Siegmund Rudigier | Chairman | 0 companies |
| Ernest Jean Jackson | Board of Directors | 0 companies |
| Elisabeth Dagny Hededam | Chairman | 0 companies |
| Anneli Võsu | Chairman | 0 companies |
| Gerard Richard Willsher | Chairman | 0 companies |
| Deepak Chopra | Board of Directors | 0 companies |
| David Roger Denney | Board of Directors | 0 companies |
| Karen Roepstorff | Board of Directors | 0 companies |
| Olav Kleiveland | Board of Directors | 0 companies |