| Revenue | DKK 16,8M | +59% |
| EBITDA | DKK 4,1M | +1411% |
| Net profit | DKK 3,5M | +134% |
| Total assets | DKK 310,9M | +10% |
| Equity | DKK 33,7M | +12% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -3.928 | 3.320 | -3.440 | 10.556 | 16.777 |
| Staff expenses | -1.928 | -1.723 | -1.849 | -2.548 | -2.435 |
| EBITDA | -5.855 | 1.597 | -5.289 | -314 | 4.110 |
| Depreciation & amort. | -664 | -7.059 | -280 | -293 | -320 |
| EBIT | -6.519 | -5.462 | -5.569 | -606 | 3.790 |
| Net financials | -69 | -388 | -1.576 | -8.725 | -10.808 |
| Profit before tax | -6.588 | -5.851 | -7.145 | -9.331 | -7.018 |
| Tax | -3.741 | -2.487 | -1.572 | 856 | -10.523 |
| Net profit | -2.846 | -3.364 | -5.573 | -10.187 | 3.505 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 40.533 | 164.941 | 247.607 | 282.390 | 310.897 |
| Equity | 9.322 | 45.958 | 40.385 | 30.197 | 33.703 |
| Long-term debt | 9.069 | 70.114 | 143.771 | 181.617 | 191.558 |
| Short-term debt | 22.143 | 48.869 | 63.451 | 70.576 | 81.434 |
| Total debt | 31.211 | 118.983 | 207.222 | 252.193 | 272.993 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AL Management | Management | 2025 |
| Former (6) | ||
ET | Audit | 1998 – 1998 |
JG Management | Management | 1998 – 1999 |
AL Management | Management | 2021 – 2025 |
PA Management | Management | 1998 – 1998 |
PE Management | Management | 2010 – 2019 |
JK Management | Management | 1999 – 2010 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2026 | |
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Former (25) | ||
| Board of Directors | 2007 – 2011 | |
| Chairman | 1998 – 1999 | |
| Board of Directors | 1998 – 1998 | |
| Board of Directors | 2014 – 2019 | |
| Chairman | 2006 – 2007 | |
| Board of Directors | 2012 – 2014 | |
| Board of Directors | 2003 – 2007 | |
| Board of Directors | 2023 – 2025 | |
| Board of Directors | 2008 – 2009 | |
| Chairman | 2024 – 2025 | |
| Chairman | 2012 – 2019 | |
| Chairman | 2010 – 2012 | |
| Board of Directors | 2002 – 2003 | |
| Board of Directors | 2007 – 2010 | |
| Chairman | 2008 – 2009 | |
| Chairman | 2023 – 2024 | |
| Board of Directors | 2011 – 2011 | |
| Chairman | 1999 – 2002 | |
| Chairman | 1998 – 1998 | |
| Chairman | 2002 – 2006 | |
| Board of Directors | 2009 – 2010 | |
| Board of Directors | 2011 – 2012 | |
| Board of Directors | 2021 – 2025 | |
| Board of Directors | 2007 – 2008 | |
| Board of Directors | 2019 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Arve Line | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Jan Granqvist | Management | 0 companies |
| Arnault Leglaye | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Peter Eduard J Van Loon | Management | 0 companies |
| John Kyvsgaard | Management | 0 companies |
| Christian Wordenskjold Brøgger Andreasen | Board of Directors | 0 companies |
| Stein Harald Bakker | Chairman | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Thierry Doffagne | Board of Directors | 0 companies |
| Peter Olofsson | Chairman | 0 companies |
| Olivier De Ryck | Board of Directors | 0 companies |
| Carsten Thorne | Board of Directors | 0 companies |
| Martin Lars Anderlind | Board of Directors | 0 companies |
| Sophie Marie Rachel Testelin | Board of Directors | 0 companies |
| Marieke van Zuien | Board of Directors | 0 companies |
| Franciscus Josephus Maria Cuppen | Board of Directors | 0 companies |
| Pascale Favre ep pougeard | Board of Directors | 0 companies |
| Audrey Joulia | Chairman | 0 companies |
| Fabrice Perret | Chairman | 0 companies |
| Robert Brian Maxwell | Chairman | 0 companies |
| Thomas Nordgren | Board of Directors | 0 companies |
| Peter Albert De Neef | Board of Directors | 0 companies |
| Yves Mehaudens | Chairman | 0 companies |
| Hans Wolfgang Pinner | Chairman | 0 companies |
| Claudine Francoise Smith | Board of Directors | 0 companies |
| Clèment Perrin | Chairman | 0 companies |
| Esmeralda Wilhelmina Marie Reuling | Board of Directors | 0 companies |
| Dag Erik Storberget | Chairman | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Stein Gran | Chairman | 0 companies |
| Richard Rijkeboer | Board of Directors | 0 companies |
| Jiangqun Ye | Board of Directors | 0 companies |
| Ulrik Ross Petersen | Board of Directors | 0 companies |
| Maarten Andries Levering | Board of Directors | 0 companies |
| Paulus Bernardus Johannes van Oorschot | Board of Directors | 0 companies |