| Revenue | DKK 3,8M | -6% |
| EBITDA | DKK 19,7M | +5014% |
| Net profit | DKK -18,6M | -6679% |
| Total assets | DKK 42,9M | -31% |
| Equity | DKK 38,8M | -32% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -131 | 44 | -218 | — | -100 | -110 | -105 | -107 | 1.033 | 4.596 | 4.332 | 3.995 | 3.767 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -939 | -3.985 | -3.560 | -3.609 | -3.179 |
| EBITDA | -131 | 44 | -218 | -102 | -100 | -110 | -105 | -107 | 94 | 611 | 772 | 386 | 19.749 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -131 | 44 | -218 | -102 | -100 | -110 | -105 | -107 | 94 | 611 | 772 | 386 | 19.749 |
| Net financials | 2.591 | 4.451 | 5.902 | 9.882 | 4.064 | 4.529 | 8.467 | 6.963 | -70 | -69 | -79 | -4 | -38.241 |
| Profit before tax | 2.459 | 4.494 | 5.683 | 9.780 | 3.964 | 4.419 | 8.362 | 6.856 | 24 | 542 | 693 | 383 | -18.492 |
| Tax | -46 | 7 | -8 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | 152 | 100 | 118 |
| Net profit | 2.505 | 4.487 | 5.692 | 9.780 | 3.964 | 4.419 | 8.362 | 6.856 | 24 | 542 | 540 | 283 | -18.610 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 43.925 | 48.398 | 49.410 | 58.497 | 68.557 | 70.660 | 78.985 | 86.156 | 61.960 | 62.780 | 61.630 | 61.993 | 42.927 |
| Equity | 32.777 | 38.079 | 43.220 | 52.345 | 63.166 | 67.370 | 75.728 | 82.907 | 56.044 | 56.586 | 57.127 | 57.409 | 38.800 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11.149 | 10.319 | 6.190 | 6.151 | 5.391 | 3.291 | 3.257 | 3.249 | 5.916 | 6.194 | 4.504 | 4.583 | 4.128 |
| Total debt | 11.149 | 10.319 | 6.190 | 6.151 | 5.391 | 3.291 | 3.257 | 3.249 | 5.916 | 6.194 | 4.504 | 4.583 | 4.128 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Management | Management | 2001 | — | — |
ET | Audit | 1998 | — | — |
PO Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
NM Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
LW Management | Management | 1998 | — | — |
PT Management | Management | 1999 | — | — |
SA Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
PA Management | Management | 1998 | — | — |
JP Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
Wv Management | Management | 2000 | — | — |
HR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2015 | — | — | |
JB | Board of Directors | 1998 | — | — |
| Board of Directors | 2006 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Pascal Gilbert Jean Marchand | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Pierre-Yves Oliver Demaret | Chief Executive Officer | 0 companies |
| Nicolaas Maria Maassen | Chief Executive Officer | 0 companies |
| Lars-Erik Wulff | Management | 0 companies |
| Peter Thorsen | Management | 0 companies |
| Serge Alain Puiman | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Jan Pieter Brinkman | Chief Executive Officer | 0 companies |
| John Richards Roberts | Chief Executive Officer | 0 companies |
| Wouter van Dijk | Management | 0 companies |
| Heiko Roman Eckstein | Chief Executive Officer | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Cornelis Oosterhoorn | Chairman | 0 companies |
| John Richard Roberts | Board of Directors | 0 companies |
| Christopher John Crampton | Chairman | 0 companies |
| Torsten Erik Rasmussen | Chairman | 0 companies |
| Lucia de Lima Veiga-Ermida Moretti | Board of Directors | 0 companies |
| Jan Berg | Board of Directors | 0 companies |
| Jan Gerard Bezemer | Board of Directors | 0 companies |
| John Derek Stanley | Chairman | 0 companies |
| Herman Hendrik Deunk | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Huiberg Jakob Knulst | Board of Directors | 0 companies |
| Poul Erik Tarp | Board of Directors | 0 companies |
| Matthew John Kerfoot | Board of Directors | 0 companies |
| Finn Mørkenborg Rasmussen | Board of Directors | 0 companies |
| Harry Smeets | Chairman | 0 companies |
| Petrus Georgius Maria van Vlijmen | Chairman | 0 companies |