| Revenue | DKK 40,7M | +15% |
| EBITDA | DKK -1,5M | -562% |
| Net profit | DKK -1,5M | -718% |
| Total assets | DKK 8,3M | +11% |
| Equity | DKK -1,3M | -713% |
| Employees | 54 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 451 | -50 | 1.487 | — | 1.751 | 2.565 | 6.736 | 18 | 205 | 1.083 | 3.948 | 35.228 | 40.684 |
| Staff expenses | -659 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.422 | -4.314 | -35.461 | -42.225 |
| EBITDA | -208 | -50 | 1.487 | 0 | 1.751 | 2.565 | 6.736 | 18 | 205 | -3.300 | -366 | -233 | -1.541 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -208 | -50 | 1.487 | 0 | 1.751 | 2.565 | 6.736 | 18 | 205 | -3.300 | -366 | -233 | -1.541 |
| Net financials | 20 | 46 | 21 | 0 | 57 | -25 | 6 | 3 | 40 | 86 | 35 | 68 | 8 |
| Profit before tax | -188 | -4 | 1.508 | 0 | 1.808 | 2.540 | 6.742 | 21 | 245 | -3.215 | -331 | -165 | -1.533 |
| Tax | -0 | -366 | -0 | -0 | -0 | -0 | -1.514 | 4 | 54 | -51 | 35 | 22 | -0 |
| Net profit | -188 | 362 | 1.508 | 0 | 1.808 | 2.540 | 8.256 | 18 | 191 | -3.164 | -366 | -187 | -1.533 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.533 | 3.932 | 3.946 | 4.394 | 7.231 | 8.695 | 17.412 | 7.557 | 4.643 | 450 | 3.279 | 7.448 | 8.295 |
| Equity | 1.983 | 2.345 | 3.854 | 3.866 | 5.674 | 8.214 | 7.470 | 7.488 | 4.579 | -44 | 402 | 215 | -1.318 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.550 | 1.587 | 92 | 528 | 1.557 | 480 | 9.942 | 69 | 64 | 494 | 2.877 | 7.233 | 9.613 |
| Total debt | 1.550 | 1.587 | 92 | 528 | 1.557 | 480 | 9.942 | 69 | 64 | 494 | 2.877 | 7.233 | 9.613 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SC Management | Management | 2008 | — | — |
FG Management | Management | 2024 | — | — |
NK Management | Management | 1998 | — | — |
KK Management | Management | 2001 | — | — |
FG Management | Management | 2022 | — | — |
AK Management | Management | 2017 | — | — |
VH Founder | Founder | 1995 | — | — |
NP Management | Management | 2010 | — | — |
JJ Founder | Founder | 1995 | — | — |
AT Management | Management | 2012 | — | — |
KA Founder | Founder | 1995 | — | — |
CW Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
LT Management | Management | 2009 | — | — |
KB Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2006 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2003 | — | — | |
LK | Board of Directors | 2006 | — | — |
| Board of Directors | 2008 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2004 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Sandra Ci Tessmo | Management | 0 companies |
| Fredrik Grorud Øygard | Management | 0 companies |
| Niels Knud Vester | Management | 0 companies |
| Kim Knudsen | Management | 0 companies |
| Fredrik Grorud Øygaard | Management | 0 companies |
| Aase Kirstine Mikkelsen | Management | 0 companies |
| Vibeke Heide Tidemann | Founder | 0 companies |
| Nils Peter Gotha Andersen | Management | 0 companies |
| Joachim Just Tidemann | Founder | 0 companies |
| Anette Timm | Management | 0 companies |
| Kirstine Abildgaard Tidemann | Founder | 0 companies |
| Carl Winston Peter Risberg | Chief Executive Officer | 0 companies |
| Leif Ted Ternander | Management | 0 companies |
| Katarina Birgitta Wallin Dackander | Management | 0 companies |
| Alf Ingvar Johansson | Board of Directors | 0 companies |
| Espen Bjarte Høiby | Board of Directors | 0 companies |
| Anita Emilia Skog Erixon | Board of Directors | 0 companies |
| Jan Gunnar Anders Lillieborg | Board of Directors | 0 companies |
| Stig Storm-Hansen | Board of Directors | 0 companies |
| Søren Frederik Langvold Holm | Board of Directors | 0 companies |
| Beate Skjerven Nygårdshaug | Board of Directors | 0 companies |
| Anders Bonde Bakken | Chairman | 0 companies |
| Claus Lindholm-Olsen | Chairman | 0 companies |
| Mads Hvilshøj | Chairman | 0 companies |
| Ole Johan Oftedal | Chairman | 0 companies |
| Lars Benno Eliasson | Board of Directors | 0 companies |
| Carl Magnus Uvhagen | Board of Directors | 0 companies |
| Hans Christer Thorwald Hammar | Board of Directors | 0 companies |
| Eva Susanne Söderman | Chairman | 0 companies |
| Ulla Anna Carola Ahlström Määttä | Board of Directors | 0 companies |
| Sandra Ci Taylor | Board of Directors | 0 companies |
| Øyvind Haddeland | Board of Directors | 0 companies |
| Henrik Bernt Sanders | Board of Directors | 0 companies |
| Lars Kry | Board of Directors | 0 companies |
| Søren Debel | Board of Directors | 0 companies |
| Espen Bjarte Høiby | Chairman | 0 companies |
| Ole Hjelt | Board of Directors | 0 companies |
| Gert Åke Skyttevall | Board of Directors | 0 companies |
| Anna-Karin Birgitta Svanberg | Board of Directors | 0 companies |
| Maria Elisabet Keussen | Chairman | 0 companies |
| Lars Henrik Kry | Chairman | 0 companies |
| Henrik Højsgaard | Chairman | 0 companies |
| Lars Martin Wahlström | Chairman | 0 companies |
| Martin Olof Hansson | Board of Directors | 0 companies |
| Peter Rosman | Board of Directors | 0 companies |
| Peter Niclas Handfast | Chairman | 0 companies |