| Revenue | DKK 7,4M | -17% |
| EBITDA | DKK 343K | -4% |
| Net profit | DKK 92K | +700% |
| Total assets | DKK 44,8M | +3% |
| Equity | DKK 41,3M | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 35.592 | 26.071 | 11.883 | 3.098 | 3.204 | 4.719 | 2.965 | 10.801 | 17.334 | 14.287 | 13.370 | 8.951 | 7.424 |
| Staff expenses | -1.254 | -5.164 | -7.462 | -7.645 | -8.481 | -9.441 | -10.244 | -18.747 | -16.789 | -13.337 | -12.522 | -8.595 | -7.081 |
| EBITDA | 1.832 | 1.053 | 1.222 | 599 | 549 | 297 | 673 | 1.357 | 1.770 | 950 | 848 | 356 | 343 |
| Depreciation & amort. | -162 | -153 | -132 | -10 | -10 | -16 | -52 | -66 | -84 | -122 | -60 | -45 | -31 |
| EBIT | 1.670 | 901 | 1.090 | 588 | 539 | 281 | 621 | 1.290 | 1.686 | 828 | 787 | 311 | 312 |
| Net financials | -292 | -532 | -615 | -157 | 128 | 265 | 139 | 394 | -685 | -136 | -149 | 204 | -33 |
| Profit before tax | 1.378 | 369 | 476 | 432 | 667 | 546 | 760 | 1.684 | 1.002 | 692 | 639 | 515 | 279 |
| Tax | -328 | 1.381 | -12 | 9 | 182 | -473 | 175 | -628 | -18 | 105 | 161 | 504 | 187 |
| Net profit | 1.706 | -1.012 | 487 | 423 | 484 | 1.020 | 585 | 2.313 | 1.020 | 587 | 478 | 12 | 92 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.055 | 20.220 | 21.136 | 21.983 | 22.337 | 23.153 | 22.145 | 13.307 | 49.568 | 47.463 | 48.420 | 43.590 | 44.843 |
| Equity | 14.950 | 13.937 | 14.425 | 14.848 | 15.332 | 16.351 | 16.937 | 2.751 | 3.771 | 40.746 | 41.224 | 41.236 | 41.328 |
| Long-term debt | 0 | 0 | 305 | 264 | 0 | 0 | 7 | 340 | 1.392 | 247 | 107 | 0 | 0 |
| Short-term debt | 10.105 | 6.283 | 6.711 | 7.136 | 7.005 | 6.802 | 5.209 | 10.555 | 44.405 | 6.470 | 7.089 | 2.355 | 3.515 |
| Total debt | 10.105 | 6.283 | 6.711 | 7.136 | 7.005 | 6.802 | 5.209 | 10.555 | 45.797 | 6.717 | 7.196 | 2.355 | 3.515 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
VC Management | Management | 1992 | — | — |
AT Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
LL Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
SB Management | Management | 1997 | — | — |
JF Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
AK Audit | Audit | 1993 | — | — |
DM Management | Management | 2018 | — | — |
TM Management | Management | 1997 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
NJ Audit | Audit | 1992 | — | — |
JC Management | Management | 2020 | — | — |
HB Management | Management | 1993 | — | — |
TW Management | Management | 2023 | — | — |
BM Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 1997 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Martin John Oliver | Chief Executive Officer | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Anders Tang Christensen | Chief Executive Officer | 0 companies |
| Laura Lynn Fese | Chief Executive Officer | 0 companies |
| Stefan Barfred | Management | 0 companies |
| John Frederiksen | Chief Executive Officer | 0 companies |
| Aage Kirkegaard | Audit | 0 companies |
| Dawn Michele Heep | Management | 0 companies |
| Tony Motzfeldt | Management | 0 companies |
| Martin Hiscox | Chief Executive Officer | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Johan Carl Olof Reventberg | Management | 0 companies |
| Henrik Bloch | Management | 0 companies |
| Thomas Wilfried Konowalczyk | Management | 0 companies |
| Birgit Maria Hjelm Pichat | Management | 0 companies |
| Allan Thisted | Board of Directors | 0 companies |
| Ole Lemvigh | Board of Directors | 0 companies |
| Michael Sean Burnett | Board of Directors | 0 companies |
| Hebe Randolph Doneski | Board of Directors | 0 companies |
| Stephen Paul Edwards | Board of Directors | 0 companies |
| Peter Sølbeck | Board of Directors | 0 companies |
| Ian Shepherd | Chairman | 0 companies |
| Russ Cummings | Board of Directors | 0 companies |
| Yann Jacques Albert Antoine Guerard | Chairman | 0 companies |
| Benjamin Charles Hudson | Chairman | 0 companies |
| Klaus Ulrik Tvermoes | Chairman | 0 companies |
| Christian Theodor Kjølbye | Chairman | 0 companies |
| Steven Getto | Board of Directors | 0 companies |
| Holly Lynn Gibeaut | Board of Directors | 0 companies |
| Joy Marie Burkholder Meier | Board of Directors | 0 companies |
| Martin Tanti Felli | Board of Directors | 0 companies |
| Jørgen Ingvar Rudolfsson | Board of Directors | 0 companies |
| Daniel James Maynard | Chairman | 0 companies |