| Revenue | DKK 1,6M | +17% |
| EBITDA | DKK 88K | +140% |
| Net profit | DKK -105K | +74% |
| Total assets | DKK 2,9M | -40% |
| Equity | DKK -8,4M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.145 | 3.290 | 2.804 | 2.802 | 2.388 | 2.248 | 2.058 | 1.930 | 753 | 651 | 1.172 | 1.353 | 1.585 |
| Staff expenses | -4.171 | -4.033 | -3.131 | -2.452 | -2.452 | -2.451 | -2.424 | -2.476 | -2.040 | -1.800 | -1.586 | -1.570 | -1.498 |
| EBITDA | -1.026 | -743 | -327 | 350 | -284 | -203 | -365 | -545 | -1.287 | -1.149 | -414 | -216 | 88 |
| Depreciation & amort. | 8 | -0 | -0 | -0 | -0 | -0 | 1 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.034 | -743 | -327 | 350 | -284 | -203 | -365 | -545 | -1.287 | -1.149 | -414 | -216 | 88 |
| Net financials | -98 | -131 | -157 | -137 | -137 | -153 | -146 | -181 | -179 | -195 | -199 | -194 | -193 |
| Profit before tax | — | -874 | -484 | 213 | -422 | -356 | -512 | -726 | -1.466 | -1.344 | -613 | -410 | -105 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.132 | -874 | -484 | 213 | -422 | -356 | -512 | -726 | -1.466 | -1.344 | -613 | -410 | -105 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.141 | 3.651 | 4.166 | 4.013 | 7.115 | 7.546 | 3.541 | 3.606 | 3.566 | 5.803 | 3.719 | 4.802 | 2.902 |
| Equity | — | -5.164 | -5.648 | -5.434 | -5.856 | -6.212 | -6.724 | -7.450 | -8.917 | -7.260 | -7.873 | -8.283 | -8.388 |
| Long-term debt | 3.850 | 4.378 | 5.384 | 5.377 | 5.377 | 5.377 | 5.432 | 0 | 0 | 8.213 | 8.376 | 8.540 | 8.703 |
| Short-term debt | 4.580 | 4.437 | 4.429 | 4.070 | 7.593 | 8.381 | 4.833 | 3.776 | 4.395 | 4.850 | 3.216 | 4.545 | 2.587 |
| Total debt | 8.430 | 8.815 | 9.813 | 9.447 | 12.971 | 13.758 | 10.265 | 3.776 | 4.395 | 13.064 | 11.592 | 13.085 | 11.291 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BA Management | Management | 1998 | — | — |
CL Management | Management | 2005 | — | — |
TF Management | Management | 2010 | — | — |
EF Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
BS Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
LO Management | Management | 2014 | — | — |
RP Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
PE Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 | |
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Andersen | Management | 0 companies |
| Claus Luckow-Nielsen | Management | 0 companies |
| Tomas Faber | Management | 0 companies |
| Egidio Francesco Cozzi | Chief Executive Officer | 0 companies |
| Benny Steen Hansen | Chief Executive Officer | 0 companies |
| Luca Ossola | Management | 0 companies |
| Rossana Porotti | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Cristian Preiata | Board of Directors | 0 companies |
| Eckhard Ehmke Sohns | Board of Directors | 0 companies |
| Giorgio Pagani | Board of Directors | 0 companies |
| Guglielmo Pedrazzini | Board of Directors | 0 companies |
| Guido Casparis | Board of Directors | 0 companies |
| Alessio Marotta | Board of Directors | 0 companies |
| Tom De Kleyn | Board of Directors | 0 companies |