| Revenue | DKK 6,8M | +140% |
| EBITDA | DKK -3,2M | -61% |
| Net profit | DKK -5,3M | -152% |
| Total assets | DKK 9,7M | -33% |
| Equity | DKK -2,3M | -175% |
| Employees | 4 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.493 | 6.102 | 3.305 | 2.841 | 6.813 |
| Staff expenses | -8.525 | -9.035 | -8.659 | -8.643 | -10.004 |
| EBITDA | 1.229 | 1.591 | -1.127 | -1.985 | -3.191 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -2.033 |
| EBIT | 1.229 | 1.591 | -1.127 | -1.985 | -5.224 |
| Net financials | -69 | -73 | -93 | -121 | -117 |
| Profit before tax | 1.160 | 1.518 | -1.221 | -2.105 | -5.341 |
| Tax | 255 | 335 | -260 | 16 | -0 |
| Net profit | 905 | 1.183 | -961 | -2.121 | -5.341 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 11.830 | 13.016 | 12.566 | 14.494 | 9.687 |
| Equity | 5.848 | 6.131 | 5.170 | 3.049 | -2.292 |
| Long-term debt | 1.893 | 1.867 | 1.036 | 9.090 | 7.954 |
| Short-term debt | 3.962 | 4.774 | 6.361 | 2.355 | 4.025 |
| Total debt | 5.855 | 6.641 | 7.397 | 11.446 | 11.979 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
AF Founder | Founder | 1998 |
AD Founder | Founder | 1998 |
JD Founder | Founder | 1998 |
VS Management | Management | 2021 |
| Former (2) | ||
VD Management | Management | 1998 – 2001 |
EW Management | Management | 1998 – 2001 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2021 | |
| Chairman | 2021 | |
| Board of Directors | 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2021 | |
| Company | 20–24.99% | 20–24.99% | 2002 | |
| Company | 20–24.99% | 20–24.99% | 2002 | |
| Company | 20–24.99% | 20–24.99% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Frausing Trøjborg | Founder | 0 companies |
| Asger Domino | Founder | 0 companies |
| Vera Domino | Management | 0 companies |
| Erling Wagner Domino | Management | 0 companies |
| Judith Domino | Founder | 0 companies |
| Volker Schönig | Management | 0 companies |
| Jutta Elisabeth Sextro | Board of Directors | 0 companies |
| Klemens Arnold Westerkamp | Chairman | 0 companies |
| Franz Josef Sextro | Board of Directors | 0 companies |