| Revenue | DKK -115K | -125% |
| EBITDA | DKK -119K | -142% |
| Net profit | DKK -135K | -158% |
| Total assets | DKK 6,4M | -4% |
| Equity | DKK 6,3M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.290 | 4.828 | 14.391 | 15.737 | 4.925 | 3.190 | 2.276 | 2.659 | 2.659 | 2.286 | 454 | -115 |
| Staff expenses | -3.509 | -4.272 | -4.238 | -3.914 | -3.154 | -2.624 | -2.292 | -2.423 | -2.430 | -2.469 | -171 | -0 |
| EBITDA | -329 | 556 | -603 | 1.461 | 1.559 | 566 | -17 | 236 | 230 | -183 | 283 | -119 |
| Depreciation & amort. | -210 | -201 | -140 | -58 | -46 | -23 | -14 | -7 | -6 | -1 | -0 | -0 |
| EBIT | -539 | 355 | -743 | 1.403 | 1.513 | 543 | -31 | 229 | 224 | -184 | 283 | -119 |
| Net financials | 91 | 82 | -10 | -14 | -3 | -7 | -15 | -5 | -1 | -1 | -8 | 0 |
| Profit before tax | -448 | 437 | -754 | 1.389 | 1.509 | 536 | -46 | 224 | 223 | -185 | 275 | -119 |
| Tax | 1 | -5 | -1 | 151 | 332 | 118 | -7 | 49 | 49 | -40 | 44 | 16 |
| Net profit | -450 | 442 | -752 | 1.237 | 1.177 | 418 | -39 | 174 | 174 | -144 | 231 | -135 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.067 | 8.507 | 4.790 | 6.095 | 7.410 | 7.524 | 7.623 | 8.051 | 8.003 | 8.149 | 6.658 | 6.395 |
| Equity | 6.469 | 6.911 | 3.158 | 4.396 | 5.573 | 5.991 | 5.952 | 6.126 | 6.300 | 6.156 | 6.387 | 6.252 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 89 | 260 | 260 | 0 | 0 |
| Short-term debt | 1.587 | 1.596 | 1.632 | 1.691 | 1.837 | 1.534 | 1.671 | 1.836 | 1.443 | 1.734 | 271 | 144 |
| Total debt | 1.587 | 1.596 | 1.632 | 1.691 | 1.837 | 1.534 | 1.671 | 1.924 | 1.703 | 1.993 | 271 | 144 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2008 | — | — |
LB Management | Management | 2021 | — | — |
PA Management | Management | 1998 | — | — |
AF Management | Management | 1999 | — | — |
BM Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
ME Management | Management | 2021 | — | — |
SG Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 1998 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| John Korsgaard | Management | 0 companies |
| Lars Birk | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Annalise Frydenlund Laustsen | Management | 0 companies |
| Bjørn Mikael Lifvergren | Chief Executive Officer | 0 companies |
| Mads Eggert Bjørlie | Management | 0 companies |
| Shaun Gregory | Management | 0 companies |
| Christian Albech | Board of Directors | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Lars Dore Mauritz Mörlin | Board of Directors | 0 companies |
| Åse Helene Leknes | Board of Directors | 0 companies |
| Rut Ingrid Viola Larsson | Board of Directors | 0 companies |
| Karl Greger Larson | Board of Directors | 0 companies |
| Martin Herclik | Board of Directors | 0 companies |
| Nils Forsberg | Board of Directors | 0 companies |
| Emil Oscar Nordmark | Chairman | 0 companies |
| Arvid Lennart Löf | Board of Directors | 0 companies |
| Seung Hee Yoo | Board of Directors | 0 companies |
| Carl Henrik Manfred Wikren | Chairman | 0 companies |
| Henning Österberg | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Andrew Philip Alden Court | Chairman | 0 companies |
| Hans Christian Von Schreeb | Chairman | 0 companies |