| Revenue | DKK 2,7M | -42% |
| EBITDA | DKK 33K | -96% |
| Net profit | DKK 0 | -100% |
| Total assets | DKK 8M | -20% |
| Equity | DKK 5,7M | -18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.276 | 9.465 | 8.484 | 7.096 | 6.339 | 5.322 | 3.292 | 4.185 | 4.364 | 4.269 | 5.539 | 4.644 | 2.694 |
| Staff expenses | -3.859 | -3.816 | -3.632 | -3.067 | -4.147 | -4.679 | -4.068 | -3.643 | -3.327 | -3.714 | -3.949 | -3.840 | -3.901 |
| EBITDA | 2.486 | 3.430 | 3.019 | 4.029 | 2.192 | 642 | -776 | 543 | 1.037 | 555 | 1.590 | 804 | 33 |
| Depreciation & amort. | -7 | -9 | -9 | -15 | -12 | -21 | -12 | -10 | -2 | -12 | -38 | -37 | -33 |
| EBIT | 2.479 | 3.422 | 3.010 | 4.014 | 2.180 | 621 | -788 | 533 | 1.036 | 543 | 1.552 | 767 | 0 |
| Net financials | -94 | -63 | -115 | -18 | -4 | -41 | -58 | -90 | -127 | -334 | -451 | 4 | -58 |
| Profit before tax | 2.385 | 3.359 | 2.895 | 3.997 | 2.176 | 580 | -845 | 443 | 909 | 209 | 1.102 | 771 | 0 |
| Tax | 611 | 856 | 726 | 955 | 494 | 127 | -183 | 100 | 201 | 47 | 244 | 172 | -0 |
| Net profit | 1.774 | 2.503 | 2.168 | 3.042 | 1.682 | 454 | -663 | 343 | 708 | 161 | 858 | 600 | 0 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.569 | 14.864 | 17.135 | 11.708 | 8.393 | 7.974 | 7.640 | 7.623 | 8.326 | 17.755 | 10.871 | 10.106 | 8.043 |
| Equity | 4.249 | 5.252 | 4.920 | 5.793 | 4.976 | 5.429 | 4.225 | 4.568 | 5.275 | 5.437 | 6.294 | 6.894 | 5.673 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 122 | 264 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.320 | 9.612 | 12.193 | 5.896 | 3.390 | 2.545 | 3.415 | 2.933 | 2.785 | 12.270 | 4.534 | 3.174 | 2.344 |
| Total debt | 10.320 | 9.612 | 12.193 | 5.896 | 3.390 | 2.545 | 3.415 | 3.055 | 3.049 | 12.270 | 4.534 | 3.174 | 2.344 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Management | Management | 2012 | — | — |
NB Management | Management | 2024 | — | — |
SJ Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
AK | Management | 1996 | — | — |
ST Management | Management | 2017 | — | — |
HH Founder | Founder | 1993 | — | — |
RK Management | Management | 2003 | — | — |
PJ Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
JG Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
BO Management | Management | 1997 | — | — |
SD Management | Management | 1993 | — | — |
JB Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1993 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 1997 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Emmanuel Marie C Willems | Management | 0 companies |
| Nikolai Bugge Norman | Management | 0 companies |
| Simon James Edsall | Chief Executive Officer | 0 companies |
| Anne-Sofie Karen Polly Gerda Rothe Bisgaard | Management | 0 companies |
| Steen Tiedemann Nyhuus | Management | 0 companies |
| Henning Hansen | Founder | 0 companies |
| Rene Kreipke | Management | 0 companies |
| Philip Jorck-Jorckston | Chief Executive Officer | 0 companies |
| Jesper Grundtvig Sørensen | Chief Executive Officer | 0 companies |
| Bent Otto Hansen | Management | 0 companies |
| Søren Dandanell | Management | 0 companies |
| Jan Bak Christiansen | Management | 0 companies |
| Thi THu Ha Phan | Board of Directors | 0 companies |
| Tom De Clerk | Board of Directors | 0 companies |
| Edmund Filues | Chairman | 0 companies |
| Neil Edward Wolstenholme | Board of Directors | 0 companies |
| Ole Moshøj | Board of Directors | 0 companies |
| Christopher Guy Crookall | Board of Directors | 0 companies |
| Henri Versluys | Board of Directors | 0 companies |
| Tyge Jesper Rothe | Board of Directors | 0 companies |
| Tom Hietbrink | Chairman | 0 companies |
| Kjell Daniel André Vikström | Chairman | 0 companies |
| Claus Hyldager | Board of Directors | 0 companies |
| Nicholas David Tonkinson | Board of Directors | 0 companies |
| Christopher Guy Crookall | Board of Directors | 0 companies |
| Carsten Eskildsen | Board of Directors | 0 companies |
| Mogens Gaarden | Board of Directors | 0 companies |
| Kevin James Marjoram | Board of Directors | 0 companies |
| Anders Nødskov | Board of Directors | 0 companies |
| Godwin William Giles George Marie Cattle | Chairman | 0 companies |
| Lisa Joanna Holum | Chairman | 0 companies |
| Nandagopal Neelakantan Jayanthi | Board of Directors | 0 companies |
| Bertil Jacobi | Board of Directors | 0 companies |
| Hamish David White | Board of Directors | 0 companies |
| Philip Martin Graff | Board of Directors | 0 companies |
| Kadir Kaya | Board of Directors | 0 companies |
| Simon James Edsall | Chairman | 0 companies |