| Revenue | DKK 1,3M | -98% |
| EBITDA | DKK 221K | -98% |
| Net profit | DKK 730K | +126% |
| Total assets | DKK 20,1M | -19% |
| Equity | DKK 2,4M | +43% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 138.204 | 174.279 | 134.556 | 175.825 | 198.621 | 141.402 | 274.294 | 133.722 | 210.237 | 76.967 | 1.314 |
| Staff expenses | -134.171 | -86.538 | -62.339 | -71.180 | -86.182 | -60.954 | -57.666 | -57.764 | -0 | -24.226 | -615 |
| EBITDA | -43.543 | 54.942 | 33.446 | 63.087 | 29.866 | 49.647 | 173.707 | 17.268 | 11.598 | 9.310 | 221 |
| Depreciation & amort. | -9.335 | -1.834 | -2.959 | -3.981 | -4.797 | -5.447 | -6.070 | -7.912 | -0 | -4.835 | -0 |
| EBIT | -52.878 | 53.108 | 30.487 | 59.106 | 25.069 | 44.200 | 167.637 | 9.356 | 11.598 | 4.475 | 221 |
| Net financials | 37.102 | 1.340.572 | -304 | -655 | 1.435 | -30 | -53 | -1.931 | -490 | -604 | 671 |
| Profit before tax | -15.776 | 1.393.680 | 30.183 | 58.451 | 26.504 | 43.143 | 166.736 | 7.425 | 11.108 | 3.871 | 892 |
| Tax | -10.314 | 164.160 | -36.104 | 20.188 | 25.590 | -2.738 | 322.584 | 2.876 | 1.768 | 6.628 | 162 |
| Net profit | -5.462 | 1.229.520 | 66.287 | 38.263 | 914 | 45.880 | -155.848 | 4.549 | 9.339 | -2.757 | 730 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 75.534 | 395.859 | 277.996 | 241.198 | 193.900 | 243.368 | 112.956 | 68.827 | 176.186 | 24.930 | 20.127 |
| Equity | -67.982 | 211.537 | 197.825 | 156.088 | 107.002 | 209.842 | -6.006 | -4.883 | 4.456 | 1.699 | 2.429 |
| Long-term debt | 60.524 | 38.484 | 21.813 | 7.103 | 3.551 | 0 | 4.979 | 0 | 0 | 4.351 | 0 |
| Short-term debt | 82.992 | 145.838 | 58.357 | 78.007 | 83.347 | 33.526 | 113.983 | 73.710 | 171.730 | 18.880 | 17.697 |
| Total debt | 143.516 | 184.322 | 80.170 | 85.110 | 86.898 | 33.526 | 118.962 | 73.710 | 171.730 | 23.231 | 17.697 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Management | Management | 2014 | — | — |
CH Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
CH Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
KG Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
JB Management | Management | 2016 | — | — |
SK Management | Management | 2002 | — | — |
DG Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
JD Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
AG Management | Management | 1998 | — | — |
KM Management | Management | 1998 | — | — |
HØ Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
LR Management | Management | 2003 | — | — |
RJ Management | Management | 2018 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
ST Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
MF Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 1998 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2003 | — | — | |
| Deputy Chairman | 2013 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Stage | Management | 0 companies |
| Carole Hassoun | Chief Executive Officer | 0 companies |
| Carole Hassoun | Chief Executive Officer | 0 companies |
| Keith Graham McCullagh | Chief Executive Officer | 0 companies |
| Jens Bo Rode Hansen | Management | 0 companies |
| Søren Kjærulff | Management | 0 companies |
| Darine Ghanem | Chief Executive Officer | 0 companies |
| Joseph Donald deBethizy | Chief Executive Officer | 0 companies |
| Anker Gunvald Lundemose | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Henrik Ørum | Chief Executive Officer | 0 companies |
| Lars Rabe Tønnesen | Management | 0 companies |
| Richard John Wright | Management | 0 companies |
| Mats Lundwall | Chief Executive Officer | 0 companies |
| Søren Tulstrup | Chief Executive Officer | 0 companies |
| Maria Falkenberg Petersen | Chief Executive Officer | 0 companies |
| Holger Nicolas Reithinger | Board of Directors | 0 companies |
| Søren Knud Carlsen | Board of Directors | 0 companies |
| Claus Tycho Bræstrup | Board of Directors | 0 companies |
| Ronald Jeyung Park | Board of Directors | 0 companies |
| Bo Lennart Bruce | Board of Directors | 0 companies |
| Pearl Shirley Huang | Chairman | 0 companies |
| Susanne Ibsen | Board of Directors | 0 companies |
| Edwin William de Graaf | Board of Directors | 0 companies |
| Beat Christoph Krähenmann | Board of Directors | 0 companies |
| Hans Albert Kuepper | Board of Directors | 0 companies |
| Walter Wenninger | Chairman | 0 companies |
| Flemming Ørnskov | Chairman | 0 companies |
| Eva Steiness | Chairman | 0 companies |
| John Christian Reed | Chairman | 0 companies |
| Linda Sjøstrøm | Board of Directors | 0 companies |
| Carsten Schou | Board of Directors | 0 companies |
| Svend Andersen | Board of Directors | 0 companies |
| Jesper Zeuthen | Chairman | 0 companies |
| Bente Evensen | Board of Directors | 0 companies |
| Peter Eigil Nielsen | Board of Directors | 0 companies |
| Peter Andreas Stakemann | Chairman | 0 companies |
| Arvind Desai | Board of Directors | 0 companies |
| Michael Bart Sheffery | Board of Directors | 0 companies |
| Isabel Marianne Joerin | Board of Directors | 0 companies |
| Sylke Pöhling | Chairman | 0 companies |
| Anders Mørkeberg Hinsby | Board of Directors | 0 companies |
| Martinus Adrianus van Osch | Board of Directors | 0 companies |
| Barbara Lynn Parshall | Board of Directors | 0 companies |
| Martin Bitsch | Board of Directors | 0 companies |
| Gudmund Tyge Korsgaard | Board of Directors | 0 companies |
| Per Gunnar Fernström | Board of Directors | 0 companies |
| Claus Asbjørn Andersson | Deputy Chairman | 0 companies |
| Niels Kristian Agner | Board of Directors | 0 companies |