| Revenue | DKK 785K | +295% |
| EBITDA | DKK 235K | +247% |
| Net profit | DKK 184K | +259% |
| Total assets | DKK 432K | +3% |
| Equity | DKK 324K | +132% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 961 | 1.773 | 1.715 | 2.163 | 2.015 | 1.855 | 1.824 | 1.471 | 1.641 | 610 | 451 | 199 | 785 |
| Staff expenses | -1.324 | -1.432 | -1.509 | -1.736 | -1.882 | -1.878 | -1.887 | -1.637 | -1.417 | -949 | -775 | -304 | -466 |
| EBITDA | -363 | 342 | 206 | 426 | 133 | -24 | -62 | -165 | 223 | -339 | -437 | -159 | 235 |
| Depreciation & amort. | -47 | -41 | -9 | -16 | -38 | -35 | -35 | -35 | -19 | -0 | -0 | -0 | -0 |
| EBIT | -411 | 301 | 197 | 410 | 95 | -59 | -97 | -200 | 205 | -339 | -437 | -159 | 235 |
| Net financials | 12 | -17 | -11 | 11 | -16 | -30 | -4 | 13 | 25 | 5 | 22 | 9 | -1 |
| Profit before tax | -399 | 283 | 185 | 421 | 79 | -75 | -101 | -188 | 230 | -335 | -416 | -151 | 234 |
| Tax | 0 | 57 | 40 | 127 | -0 | -6 | -18 | -37 | 29 | -57 | -93 | -35 | 49 |
| Net profit | -468 | 102 | 90 | 240 | 79 | -69 | -83 | -150 | 200 | -278 | -322 | -116 | 184 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 637 | 1.042 | 938 | 1.274 | 1.233 | 1.179 | 1.079 | 994 | 1.182 | 741 | 440 | 422 | 432 |
| Equity | 414 | 516 | 639 | 879 | 958 | 889 | 806 | 656 | 856 | 578 | 256 | 140 | 324 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 223 | 527 | 299 | 395 | 275 | 290 | 273 | 338 | 327 | 163 | 184 | 282 | 108 |
| Total debt | 223 | 527 | 299 | 395 | 275 | 290 | 273 | 338 | 327 | 163 | 184 | 282 | 108 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HK Audit | Audit | 1996 | — | — |
JA Audit | Audit | 2001 | — | — |
RJ Chief Executive Officer | Chief Executive Officer | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAROX ApS | Company | 50.0% | 50.0% | 2014 |
| Individual | 33.3% | 33.3% | 2008 | |
XPEZA HOLDING ApS | Company | 5.0% | 5.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Kirst | Audit | 0 companies |
| Jørgen Anker Nielsen | Audit | 0 companies |
| Robert Johannesson | Chief Executive Officer | 0 companies |
| Per Reinholdt Kongsdam | Chairman | 0 companies |
| Claes Stig Ruø Jensen | Board of Directors | 0 companies |
| Henning Børgesen | Board of Directors | 0 companies |
| Jeppe Mølbak Hansen | Board of Directors | 0 companies |
| Jan Folke Enevold Jørgensen | Board of Directors | 0 companies |
| Kurt Sander Vamberg Rasmussen | Board of Directors | 0 companies |
| Teddy Thorup | Chairman | 0 companies |
| Richard Fred Podszuweit | Board of Directors | 0 companies |
| Henrik Rantzau Nehammer | Board of Directors | 0 companies |
| Malene Wichmann Larsen | Board of Directors | 0 companies |
| Ib Hasemann Rydén | Board of Directors | 0 companies |
| Jørgen Bendik Elmer | Board of Directors | 0 companies |