| Revenue | DKK 3,8M | -19% |
| EBITDA | DKK -47K | -104% |
| Net profit | DKK -137K | -117% |
| Total assets | DKK 8,3M | -2% |
| Equity | DKK 5,1M | -3% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.450 | 8.804 | 7.974 | 2.906 | 5.272 | 3.469 | 2.308 | 1.827 | 2.121 | 3.232 | 4.216 | 4.649 | 3.751 |
| Staff expenses | -2.509 | -2.751 | -2.696 | -2.819 | -2.694 | -2.610 | -2.363 | -2.180 | -2.259 | -2.540 | -3.417 | -3.559 | -3.798 |
| EBITDA | 2.663 | 2.740 | 2.215 | 87 | 2.579 | 859 | -55 | -353 | -138 | 692 | 799 | 1.090 | -47 |
| Depreciation & amort. | -26 | -19 | -9 | -9 | -6 | -0 | -0 | -7 | -13 | -14 | -19 | -24 | -40 |
| EBIT | 2.637 | 2.721 | 2.205 | 78 | 2.573 | 859 | -55 | -360 | -151 | 678 | 780 | 1.066 | -87 |
| Net financials | 1.583 | -38 | -169 | 151 | 114 | -390 | -21 | -58 | -60 | -80 | -63 | -39 | -58 |
| Profit before tax | 4.221 | 2.684 | 2.375 | 229 | 2.686 | 470 | -76 | -418 | -212 | 598 | 717 | 1.027 | -145 |
| Tax | 643 | 683 | 588 | 46 | 588 | 108 | -14 | -91 | 110 | 67 | 78 | 231 | -8 |
| Net profit | 3.578 | 2.000 | 1.787 | 183 | 2.098 | 361 | -62 | -327 | -321 | 531 | 639 | 795 | -137 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.218 | 7.604 | 7.427 | 7.103 | 9.631 | 5.744 | 6.203 | 5.380 | 5.743 | 5.487 | 6.492 | 8.451 | 8.261 |
| Equity | 6.755 | 5.755 | 5.542 | 5.725 | 7.823 | 4.685 | 4.623 | 3.626 | 3.304 | 3.835 | 4.474 | 5.270 | 5.132 |
| Long-term debt | 104 | 56 | 201 | 0 | 0 | 0 | 0 | 203 | 211 | 77 | 0 | 0 | 0 |
| Short-term debt | 2.359 | 1.793 | 1.885 | 1.378 | 1.809 | 1.059 | 1.581 | 1.551 | 2.227 | 1.576 | 2.018 | 3.181 | 3.129 |
| Total debt | 2.463 | 1.848 | 1.885 | 1.378 | 1.809 | 1.059 | 1.581 | 1.754 | 2.438 | 1.652 | 2.018 | 3.181 | 3.129 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LL Management | Management | 2000 | — | — |
OM Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
JW Management | Management | 2000 | — | — |
| Audit | 2000 | — | — | |
CS Management | Management | 2023 | — | — |
KA Management | Management | 2011 | — | — |
Jv Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
PA Management | Management | 1998 | — | — |
EP Management | Management | 2009 | — | — |
MF Management | Management | 2008 | — | — |
KA Management | Management | 2003 | — | — |
KA Unofficial title | Unofficial title | 2017 | — | — |
GR Management | Management | 2021 | — | — |
PR Management | Management | 1999 | — | — |
RE Management | Management | 2008 | — | — |
BK Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 | |
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Luc Louis Egied Hollman | Management | 0 companies |
| Ole Meier Sørensen | Chief Executive Officer | 0 companies |
| Jan Willem Beers | Management | 0 companies |
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Caspar Schultz | Management | 0 companies |
| Kariem Abdellatif | Management | 0 companies |
| Jochem van Rijn | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Ernst Pieter Knüpfer | Management | 0 companies |
| Maurice Franciscus Selhorst | Management | 0 companies |
| Kariem Ausamah Abdellatif | Management | 0 companies |
| Kariem Abdellatif | Unofficial title | 0 companies |
| Gawein Risto Heymans | Management | 0 companies |
| Peter Richard Frederiksen | Management | 0 companies |
| Reinier Eduard Teixeira de Mattos | Management | 0 companies |
| Birgitte Kreiborg Holst | Chief Executive Officer | 0 companies |