| Revenue | DKK -3,8M | -199% |
| EBITDA | DKK -7,3M | -131% |
| Net profit | DKK -5,2M | -116% |
| Total assets | DKK 74,2M | +3% |
| Equity | DKK -45,4M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.784 | 11.987 | 8.920 | 9.341 | 19.505 | 18.702 | 14.308 | 11.991 | 323 | 1.138 | 1.294 | 3.873 | -3.836 |
| Staff expenses | -12.260 | -10.962 | -9.335 | -11.630 | -17.168 | -11.177 | -11.041 | -9.057 | -10.582 | -7.563 | -7.907 | -7.048 | -3.497 |
| EBITDA | -2.476 | 1.025 | -415 | -2.289 | 2.337 | 7.525 | 3.267 | 2.934 | -10.259 | -6.425 | -6.613 | -3.175 | -7.333 |
| Depreciation & amort. | 8 | 263 | 346 | 352 | -32 | -11 | -11 | -3 | -13 | -11 | -14 | -10 | -0 |
| EBIT | -2.484 | 762 | -761 | -2.641 | 2.305 | 7.514 | 3.256 | 2.931 | -10.272 | -6.436 | -6.627 | -3.185 | -7.333 |
| Net financials | -2.150 | -310 | -318 | -1.061 | -1.048 | 272 | -596 | -642 | 17 | -1.514 | -5.190 | 793 | 2.178 |
| Profit before tax | -4.634 | 452 | -1.079 | -3.702 | 1.257 | 7.786 | 2.660 | 2.289 | -10.255 | -7.950 | -11.817 | -2.392 | -5.155 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -4.634 | 452 | -1.079 | -3.702 | 1.257 | 7.786 | 2.660 | 2.289 | -10.255 | -7.950 | -11.817 | -2.392 | -5.155 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35.629 | 38.975 | 42.065 | 35.376 | 53.644 | 46.975 | 51.196 | 78.509 | 59.713 | 77.739 | 81.601 | 72.365 | 74.211 |
| Equity | -17.454 | -17.002 | -18.081 | -21.783 | -20.526 | -12.740 | -10.080 | -7.791 | -18.046 | -25.996 | -37.813 | -40.205 | -45.360 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 155 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 53.083 | 55.977 | 60.146 | 57.159 | 74.170 | 59.715 | 61.276 | 86.145 | 77.759 | 103.735 | 119.414 | 112.570 | 119.571 |
| Total debt | 53.083 | 55.977 | 60.146 | 57.159 | 74.170 | 59.715 | 61.276 | 86.300 | 77.759 | 103.735 | 119.414 | 112.570 | 119.571 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1997 | — | — |
GP Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
JL Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
BJ Management | Management | 1997 | — | — |
PA Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
NF Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
CG Management | Management | 1998 | — | — |
CO Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
HT Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
HA Audit | Audit | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1997 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Gerrit Petrus Basson | Chief Executive Officer | 0 companies |
| Jackie Lund Nikolajsen | Chief Executive Officer | 0 companies |
| Bjarne Jorsal | Management | 0 companies |
| Peter Angus Smales | Chief Executive Officer | 0 companies |
| Niclas Fortunat von Planta | Chief Executive Officer | 0 companies |
| Christian Gravengaard | Management | 0 companies |
| Cédric Olivier Migeon | Chief Executive Officer | 0 companies |
| Joachim Kurt Hans Krüger | Chief Executive Officer | 0 companies |
| Henrik Therkild Burkal | Chief Executive Officer | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Mogens Gaardboe Bertelsen | Chairman | 0 companies |
| Graeme William Duckwoeth | Board of Directors | 0 companies |
| Fabio Hausammann | Board of Directors | 0 companies |
| Egon Sørensen | Board of Directors | 0 companies |
| Niall Grant Olver | Chairman | 0 companies |
| Tracy Lyn Norton | Board of Directors | 0 companies |
| Gerrit Petrus Basson | Chairman | 0 companies |
| Robert Jean Charles Fisch | Board of Directors | 0 companies |
| Gerrit Petrus Basson | Board of Directors | 0 companies |
| Stefan Siegfried Benz | Board of Directors | 0 companies |
| Eva Stuhr | Board of Directors | 0 companies |
| Roux Jakobus Marnitz | Board of Directors | 0 companies |
| Poul Anders Lübbert | Board of Directors | 0 companies |
| Niclas Fortunat von Planta | Board of Directors | 0 companies |
| Torben Jørgensen | Board of Directors | 0 companies |
| Patrick Carl Schmidhauser | Board of Directors | 0 companies |
| David Hugh Dalrymple | Board of Directors | 0 companies |
| Peter Hartmann | Board of Directors | 0 companies |
| Birgit Weische | Board of Directors | 0 companies |
| Carsten Andersen | Board of Directors | 0 companies |
| Andreas Pfisterer | Board of Directors | 0 companies |
| Niclas von Planta | Board of Directors | 0 companies |
| David van den Langenbergh | Board of Directors | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Patrick Sean Kleu | Board of Directors | 0 companies |
| Patrick Joseph Albert Hansen | Chairman | 0 companies |
| Michael James Berry | Board of Directors | 0 companies |