| Revenue | DKK 47K | -96% |
| EBITDA | DKK 41K | +103% |
| Net profit | DKK 112K | +109% |
| Total assets | DKK 10,5M | -6% |
| Equity | DKK 10,4M | +1% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.753 | 8.105 | 4.024 | 3.964 | 3.658 | 3.577 | 1.590 | 1.668 | 1.311 | 1.338 | 47 |
| Staff expenses | -6.129 | -7.596 | -2.702 | -2.845 | -2.850 | -2.865 | -1.763 | -1.663 | -1.206 | -2.560 | -6 |
| EBITDA | 1.623 | 509 | 1.322 | 1.119 | 808 | 712 | -173 | 5 | 104 | -1.222 | 41 |
| Depreciation & amort. | -66 | -62 | -69 | -16 | -2 | -1 | -1 | -0 | -0 | -0 | -0 |
| EBIT | 1.557 | 447 | 1.254 | 1.103 | 806 | 711 | -174 | 5 | 104 | -1.222 | 41 |
| Net financials | 242 | 134 | 3 | -414 | -4 | 59 | -63 | -32 | -203 | -18 | 71 |
| Profit before tax | 1.799 | 581 | 1.257 | 689 | 802 | 770 | -237 | -27 | -99 | -1.240 | 112 |
| Tax | 475 | 178 | 294 | 167 | 184 | 170 | -52 | 101 | -0 | -0 | -0 |
| Net profit | 1.323 | 403 | 963 | 521 | 618 | 600 | -185 | -128 | -99 | -1.240 | 112 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.962 | 20.894 | 15.229 | 16.408 | 14.913 | 16.724 | 12.500 | 12.118 | 11.864 | 11.157 | 10.461 |
| Equity | 25.463 | 9.249 | 10.212 | 10.733 | 11.351 | 11.951 | 11.766 | 11.638 | 11.539 | 10.299 | 10.410 |
| Long-term debt | 0 | 11.289 | 4.720 | 5.372 | 3.395 | 4.603 | 701 | 448 | 325 | 859 | 0 |
| Short-term debt | 8.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 |
| Total debt | 8.146 | 11.289 | 4.720 | 5.372 | 3.395 | 4.603 | 701 | 448 | 325 | 859 | 50 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 1990 | — | — |
LS Management | Management | 2015 | — | — |
BJ Unofficial title | Unofficial title | 2023 | — | — |
ET | Audit | 1990 | — | — |
NM Management | Management | 1990 | — | — |
SO Management | Management | 2007 | — | — |
VB Management | Management | 2020 | — | — |
KH Management | Management | 2002 | — | — |
NJ Management | Management | 1999 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 2002 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 1990 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Wayne Barnes | Management | 0 companies |
| Lorenzo Sergio Alessandro De Micheli | Management | 0 companies |
| Bartosz Jaszczurowski | Unofficial title | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Niels Meyer Poulsen | Management | 0 companies |
| Sven Olof Haglund | Management | 0 companies |
| Vincent Baudelet | Management | 0 companies |
| Kel Harding Pedersen | Management | 0 companies |
| Niels Jørn Hesselholt | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| William John Richardson | Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Norman Roger Finn | Board of Directors | 0 companies |
| Todd Michael Sechrist | Board of Directors | 0 companies |
| Paul John Rendell | Chairman | 0 companies |
| Alan Weldon Rowlett | Board of Directors | 0 companies |
| Martin Buschmann | Board of Directors | 0 companies |
| Sven Olof Haglund | Chairman | 0 companies |
| Raymond Richard Kubis | Board of Directors | 0 companies |
| Holger Paul Aschke | Chairman | 0 companies |
| Sean Vincent Cummins | Chairman | 0 companies |
| Jacob Bier | Board of Directors | 0 companies |
| Howard Kirkham | Board of Directors | 0 companies |
| Anthony Hurt Jowett | Board of Directors | 0 companies |
| Theodor Scheidegger | Chairman | 0 companies |
| Helge Hassel | Board of Directors | 0 companies |
| Holger Paul Aschke | Chairman | 0 companies |
| Richard William Zuidema | Chairman | 0 companies |
| Anders Göran Ivansson | Board of Directors | 0 companies |
| Michael William Mallen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Bartosz Maciej Wielicki | Chairman | 0 companies |
| Ian Charles Wells | Board of Directors | 0 companies |