| Revenue | DKK 128,2M | -1% |
| EBITDA | DKK 27,5M | -46% |
| Net profit | DKK 22,2M | -50% |
| Total assets | DKK 186,6M | +21% |
| Equity | DKK 67,7M | +545% |
| Employees | 8 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 75.275 | 73.772 | 52.649 | 129.114 | 128.216 |
| Staff expenses | -17.912 | -9.587 | -9.213 | -6.325 | -9.842 |
| EBITDA | -108.705 | -94.595 | 16.805 | 50.669 | 27.497 |
| Depreciation & amort. | -1.711 | -124 | -226 | -141 | -603 |
| EBIT | -110.416 | -94.719 | 16.578 | 50.528 | 26.894 |
| Net financials | -30.593 | -9.914 | -13.965 | 115 | -3.391 |
| Profit before tax | -141.009 | -104.633 | 2.613 | 50.642 | 23.502 |
| Tax | 6.345 | 1.066 | 6.273 | 5.809 | 1.263 |
| Net profit | -147.354 | -105.698 | -3.660 | 44.833 | 22.239 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 101.660 | 178.644 | 54.330 | 154.020 | 186.585 |
| Equity | -324.966 | -30.665 | -34.325 | 10.508 | 67.747 |
| Long-term debt | 113.930 | 0 | 0 | 0 | 0 |
| Short-term debt | 283.307 | 209.309 | 88.655 | 143.512 | 118.838 |
| Total debt | 397.237 | 209.309 | 88.655 | 143.512 | 118.838 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
VB Management | Management | 2022 |
| Former (11) | ||
PJ Management | Management | 1998 – 2003 |
ET | Audit | 1992 – 1993 |
KP Management | Management | 2013 – 2014 |
RJ Management | Management | 2003 – 2004 |
IJ Management | Management | 2015 – 2016 |
HP Management | Management | 1992 – 1998 |
MA Management | Management | 2016 – 2018 |
JA Management | Management | 2007 – 2011 |
DJ Management | Management | 1992 – 1994 |
PE Management | Management | 1992 – 1993 |
MS Management | Management | 2018 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2021 | |
| Board of Directors | 2021 | |
| Former (14) | ||
| Board of Directors | 2007 – 2009 | |
| Chairman | 2020 – 2021 | |
| Board of Directors | 2009 – 2017 | |
| Chairman | 1992 – 1993 | |
| Board of Directors | 1992 – 2002 | |
| Board of Directors | 2017 – 2020 | |
| Chairman | 2017 – 2020 | |
| Chairman | 1998 – 2003 | |
| Chairman | 2003 – 2007 | |
| Board of Directors | 2007 – 2007 | |
| Chairman | 2008 – 2017 | |
| Chairman | 2007 – 2008 | |
| Board of Directors | 1992 – 1994 | |
| Board of Directors | 1992 – 1993 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Valentina Baldini | Management | 0 companies |
| Peter John Woolley | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Kimmy Pultz Bauer | Management | 0 companies |
| Ronald Joseph Berger | Management | 0 companies |
| Iain John Murray | Management | 0 companies |
| Heinz-Jurgen Panhorst | Management | 0 companies |
| Michael Allan Rasmuson | Management | 0 companies |
| Jens Anders Drejer Mikkelsen | Management | 0 companies |
| David John Poirer | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Mette Stengaard Munkholm | Management | 0 companies |
| Angela Durkin | Board of Directors | 0 companies |
| Melissa Lee Whitley | Chairman | 0 companies |
| Ferrier William Stewart Raitt | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| William David Maclean | Board of Directors | 0 companies |
| Pascal Kool | Board of Directors | 0 companies |
| Mervyn Anthony Leslie Fernandes | Chairman | 0 companies |
| George Reekie | Chairman | 0 companies |
| Leslie Hewitt Strachan | Chairman | 0 companies |
| Jeroen Lakerveld | Chairman | 0 companies |
| Alastair Rhodes Fleck | Board of Directors | 0 companies |
| Tommie Lee Pate | Chairman | 0 companies |
| Rüdiger Lichte | Chairman | 0 companies |
| Ole Juul Nielsen | Board of Directors | 0 companies |
| Alan Legg | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |