| Revenue | DKK 2,1M | -94% |
| EBITDA | DKK -32,9M | +29% |
| Net profit | DKK -29,8M | +41% |
| Total assets | DKK 26,2M | -79% |
| Equity | DKK 6,7M | +119% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.288 | 67.431 | 47.568 | 77.008 | 66.143 | 8.615 | 3.528 | 54.598 | 81.314 | 102.888 | 77.079 | 34.616 | 2.135 |
| Staff expenses | -11.844 | -76.622 | -75.834 | -58.212 | -62.994 | -69.955 | -67.039 | -71.108 | -86.269 | -99.249 | -85.190 | -81.090 | -35.078 |
| EBITDA | -3.556 | -9.191 | -28.266 | 18.796 | 3.149 | -61.340 | -63.511 | -16.510 | -4.955 | 3.639 | -8.111 | -46.474 | -32.943 |
| Depreciation & amort. | -412 | -9.240 | -7.549 | -6.634 | -7.069 | -20.492 | -2.817 | -1.041 | -1.519 | -2.525 | -2.899 | -4.724 | -0 |
| EBIT | -3.967 | -18.431 | -35.815 | 12.162 | -3.920 | -81.832 | -66.328 | -17.551 | -6.474 | 1.114 | -11.010 | -51.198 | -32.943 |
| Net financials | -182 | -106 | 72 | 240 | 28 | -403 | -439 | -6 | -29 | 8 | -82 | 704 | 652 |
| Profit before tax | -4.149 | -18.537 | -35.743 | 12.402 | -3.892 | -82.235 | -66.767 | -17.557 | -6.503 | 1.222 | -11.092 | -50.494 | -32.291 |
| Tax | -1.030 | -1.323 | -8.833 | 6.588 | -0 | 8.691 | -3.205 | -0 | 1.000 | 16 | -0 | -82 | -2.519 |
| Net profit | -3.119 | -17.214 | -26.910 | 5.814 | -3.892 | -90.926 | -63.562 | -17.557 | -7.503 | 1.138 | -11.092 | -50.412 | -29.772 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.624 | 140.824 | 143.149 | 112.099 | 187.732 | 128.283 | 99.917 | 135.717 | 129.005 | 139.668 | 120.195 | 125.705 | 26.169 |
| Equity | 3.777 | 35.549 | 8.639 | 54.453 | 88.961 | -1.965 | 4.473 | 31.916 | 24.413 | 25.551 | 14.459 | -35.953 | 6.675 |
| Long-term debt | -378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 18.847 | 101.153 | 127.990 | 57.291 | 98.593 | 130.248 | 95.444 | 103.325 | 104.592 | 114.117 | 105.736 | 153.498 | 9.863 |
| Total debt | 18.847 | 101.153 | 127.990 | 57.291 | 98.771 | 130.248 | 95.444 | 103.325 | 104.592 | 114.117 | 105.736 | 153.498 | 9.863 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
JW Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JG Founder | Founder | 1997 | — | — |
Sí Management | Management | 2011 | — | — |
LK Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
HS Unofficial title | Unofficial title | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Jensen Vase | Chief Executive Officer | 0 companies |
| Jakob Wilstrup Manori | Chief Executive Officer | 0 companies |
| Jan Gemal Rasmussen | Founder | 0 companies |
| Samuel í Hjøllum Rude | Management | 0 companies |
| Lene Kock Reipuert | Chief Executive Officer | 0 companies |
| John Brøndum | Chief Executive Officer | 0 companies |
| Henrik Selchau Poulsen | Unofficial title | 0 companies |
| Nikolaj Grundtvig Ahrenkiel | Chairman | 0 companies |
| Michael Frølich Christensen | Board of Directors | 0 companies |
| Peter Kjær Jensen | Chairman | 0 companies |
| Lars Gunnar Gurfeldt | Chairman | 0 companies |
| Paul Holtz | Board of Directors | 0 companies |
| Jesper Nielsen | Chairman | 0 companies |
| Tim Morten Jørnsen | Board of Directors | 0 companies |
| Christer Sven Ove Carlsson | Board of Directors | 0 companies |
| Carsten Dalbo Pedersen | Chairman | 0 companies |
| Henning Christensen | Chairman | 0 companies |
| Mats Ingmar Johansson | Board of Directors | 0 companies |
| Kim Pedersen | Chairman | 0 companies |
| Lena Eva-Britt Blomé | Board of Directors | 0 companies |
| Stine Sander Friis | Board of Directors | 0 companies |
| Henrik Højsgaard | Chairman | 0 companies |
| Stig Thomas Forslund | Board of Directors | 0 companies |
| Troels Rønde Veise | Board of Directors | 0 companies |
| Anna Kristina Malmgren Johansson | Board of Directors | 0 companies |
| Anders Göran Bergman | Board of Directors | 0 companies |