| Revenue | DKK 5,9M | -8% |
| EBITDA | DKK 430K | +2% |
| Net profit | DKK 74K | +121% |
| Total assets | DKK 178,7M | +77% |
| Equity | DKK 165,1M | +91% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 34.309 | 34.141 | 31.177 | 25.720 | 15.835 | 20.177 | 14.063 | 15.055 | 6.371 | 5.889 |
| Staff expenses | -18.132 | -18.921 | -22.124 | -21.361 | -19.690 | -18.282 | -13.004 | -14.556 | -5.579 | -5.459 |
| EBITDA | -2.052 | -4.053 | -5.844 | -5.341 | -4.214 | 1.878 | 1.059 | 499 | 421 | 430 |
| Depreciation & amort. | -190 | -216 | -147 | -104 | -85 | -60 | -217 | -117 | -64 | -10 |
| EBIT | -2.242 | -4.269 | -5.991 | -5.445 | -4.299 | 1.818 | 842 | 382 | 357 | 420 |
| Net financials | 200 | 506 | -558 | 152 | -89 | -324 | -204 | -377 | -703 | -346 |
| Profit before tax | -2.042 | -3.763 | -6.549 | -5.293 | -4.388 | 1.494 | 638 | 5 | -346 | 74 |
| Tax | 117 | -22 | -0 | -9 | -0 | -0 | -187 | -0 | -0 | -0 |
| Net profit | -2.159 | -3.741 | -6.549 | -5.284 | -4.388 | 1.494 | 825 | 5 | -346 | 74 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 228.128 | 226.226 | 220.741 | 102.642 | 104.120 | 103.513 | 101.010 | 99.432 | 101.034 | 178.666 |
| Equity | 184.879 | 181.138 | 174.589 | 56.938 | 84.561 | 86.055 | 86.880 | 86.885 | 86.539 | 165.139 |
| Long-term debt | 0 | 0 | 0 | 918 | 1.094 | 1.227 | 0 | 0 | 0 | 0 |
| Short-term debt | 43.249 | 45.088 | 46.152 | 44.786 | 18.465 | 16.231 | 14.130 | 12.547 | 14.495 | 13.527 |
| Total debt | 43.249 | 45.088 | 46.152 | 45.704 | 19.559 | 17.458 | 14.130 | 12.547 | 14.495 | 13.527 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2024 | — | — |
LN Management | Management | 2004 | — | — |
MH Management | Management | 2003 | — | — |
TP Management | Management | 1998 | — | — |
CJ Management | Management | 2003 | — | — |
MA Management | Management | 2020 | — | — |
LJ Management | Management | 2014 | — | — |
LJ Management | Management | 2003 | — | — |
MT Management | Management | 2013 | — | — |
JB Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DENMARK HOLDCO I ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Jon Lyle Voskuil | Management | 0 companies |
| Lars Nøies | Management | 0 companies |
| Michael Harris Anker | Management | 0 companies |
| Thomas Patrick Schafer | Management | 0 companies |
| Claus Jønsson | Management | 0 companies |
| Melodie Ann Nakhle | Management | 0 companies |
| Leszek Jaroslaw Krecielewski | Management | 0 companies |
| Lynn Jeffrey Lyall | Management | 0 companies |
| Morten Teigen | Management | 0 companies |
| Jørgen Byriel | Management | 0 companies |
| Jeffery Charles Tuori | Board of Directors | 0 companies |
| Peter Llewellan Strydom | Board of Directors | 0 companies |
| Craig Vincent Witcher | Board of Directors | 0 companies |
| Samir Behl | Board of Directors | 0 companies |
| Mark Randall Beiderwieden | Board of Directors | 0 companies |
| Colin Neil Seegmiller | Board of Directors | 0 companies |