| Revenue | DKK 61M | -32% |
| EBITDA | DKK 627K | +66% |
| Net profit | DKK 340K | +642% |
| Total assets | DKK 58,1M | -7% |
| Equity | DKK 3,4M | +11% |
| Employees | 18 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.307 | 0 | 3.692 | 2.366 | 7.784 | 17.819 | 35.342 | 51.536 | 46.119 | 74.251 | 78.172 | 89.775 | 60.981 |
| Staff expenses | -3.698 | -176 | -0 | -818 | -1.717 | -2.514 | -2.759 | -6.062 | -7.912 | -10.397 | -12.529 | -15.431 | -11.014 |
| EBITDA | -10.213 | -712 | -3.224 | -136 | -102 | 1.210 | 74 | 367 | 1.279 | 499 | -21.746 | 378 | 627 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -74 | -84 | -84 | -217 | -566 |
| EBIT | -10.213 | -712 | -3.224 | -136 | -102 | 1.210 | 74 | 367 | 1.205 | 415 | -21.830 | 161 | 61 |
| Net financials | -1.876 | -9 | -10 | -144 | 110 | -56 | 3 | -34 | -202 | -207 | -367 | 15 | 312 |
| Profit before tax | -12.089 | -721 | -3.234 | -280 | 8 | 1.154 | 77 | 333 | 1.003 | 208 | -22.197 | 176 | 373 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 130 | 33 |
| Net profit | -12.089 | -721 | -3.234 | -280 | 8 | 1.154 | 77 | 333 | 1.003 | 208 | -22.197 | 46 | 340 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.020 | 1.326 | 3.809 | 2.651 | 13.419 | 16.576 | 20.828 | 28.185 | 36.961 | 47.230 | 42.185 | 62.266 | 58.149 |
| Equity | -193 | -913 | -2.883 | 156 | 163 | 1.317 | 1.394 | 1.727 | 2.729 | 2.938 | 3.041 | 3.087 | 3.427 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 205 | 645 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.212 | 2.240 | 6.692 | 2.495 | 13.256 | 15.259 | 19.434 | 25.653 | 32.887 | 40.892 | 26.531 | 46.566 | 42.273 |
| Total debt | 2.212 | 2.240 | 6.692 | 2.495 | 13.256 | 15.259 | 19.434 | 25.858 | 33.532 | 40.892 | 26.531 | 46.566 | 42.273 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OH Management | Management | 1996 | — | — |
ET | Audit | 1990 | — | — |
| Audit | 1990 | — | — | |
PK Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
SA Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
GE Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
EL Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
RD Management | Management | 1990 | — | — |
KE Chief Executive Officer | Chief Executive Officer | 1996 | — | — |
OR Management | Management | 1990 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 1990 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Hansen-Skovmoes | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Revisionsfirmaet Langkilde Larsen, Århus | Audit | 0 companies |
| Per Krøyer Kristensen | Chief Executive Officer | 0 companies |
| Sten Andersen | Chief Executive Officer | 0 companies |
| Guillaume Etienne Pierre Marie Mizon | Chief Executive Officer | 0 companies |
| Erik Larsen | Chief Executive Officer | 0 companies |
| Rene Dott | Management | 0 companies |
| Knud Erik Henningsen | Chief Executive Officer | 0 companies |
| Ove Ravn | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Jacques Olivier Simonneau | Board of Directors | 0 companies |
| Philippe Come Fancois Delion | Board of Directors | 0 companies |
| Benoit Jacques Bernard Marie Samanos | Board of Directors | 0 companies |
| Søren Vestergaard Krog | Board of Directors | 0 companies |
| Michel Autrand | Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Jerome Labarre | Board of Directors | 0 companies |
| Remi Jacques Lantier | Board of Directors | 0 companies |
| Marc-Henri Christian Marie Dacre-Wright | Board of Directors | 0 companies |
| Hugues Henry Lamarie-Maringer | Board of Directors | 0 companies |
| Dominique Antoine Eric Romani | Board of Directors | 0 companies |
| Nicolas Christophe Marie Cavallini | Board of Directors | 0 companies |
| Francois Mouret | Board of Directors | 0 companies |
| Jean Claude Pierre Michel Bourdelot | Board of Directors | 0 companies |
| Jean-Marc Michel Langard | Chairman | 0 companies |
| Eric Lesueur | Chairman | 0 companies |
| Stephane Lebas | Board of Directors | 0 companies |
| Vincent Claude Jacques Amard | Board of Directors | 0 companies |
| Florence Jacqueline Therse Deram | Board of Directors | 0 companies |
| Thierry Franck Mounier | Board of Directors | 0 companies |
| Dominique Mangin d'Ouince | Board of Directors | 0 companies |
| Patrick Le Lorier | Board of Directors | 0 companies |
| Sylvianne Marcella Rosette Portugaels | Board of Directors | 0 companies |
| Dominique Bouvier | Chairman | 0 companies |
| Stephane Brun | Board of Directors | 0 companies |
| Michael Paul Woodhead | Board of Directors | 0 companies |
| Steen Thyboe Christensen | Board of Directors | 0 companies |
| Stèphane Sèbastien Beaune | Board of Directors | 0 companies |
| Antonio Marcos | Board of Directors | 0 companies |
| Michel Autrand | Chairman | 0 companies |
| Yves Moyne | Board of Directors | 0 companies |
| Stephane Cedric, Heddesheimer | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Arnaud Francois Daniel Caby | Chairman | 0 companies |
| Benani Salmi | Board of Directors | 0 companies |
| Michel Yves Etling | Board of Directors | 0 companies |
| Roman Dorée | Board of Directors | 0 companies |
| Marie-Laure Mireille Michelle BLanchet | Board of Directors | 0 companies |
| Jean Robert Boulanger | Board of Directors | 0 companies |
| Ferran Simon Lluna | Board of Directors | 0 companies |