| Revenue | DKK 23,8M | -17066% |
| EBITDA | DKK 23,8M | +17066% |
| Net profit | DKK 23,5M | +5017350% |
| Total assets | DKK 5,9M | -4% |
| Equity | DKK -17,4M | +57% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20.441 | 15.611 | -2.178 | -280 | — | -186 | -109 | -26 | -83 | -80 | -91 | -98 | -140 | 23.759 |
| Staff expenses | -51.727 | -20.701 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -31.286 | -5.090 | -2.183 | -280 | -182 | -186 | -109 | -26 | -83 | -80 | -91 | -98 | -140 | 23.759 |
| Depreciation & amort. | 72 | -270 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -31.358 | -5.360 | -2.183 | -280 | -182 | -186 | -109 | -26 | -83 | -80 | -91 | -98 | -140 | 23.759 |
| Net financials | -1.210 | 591 | -1.640 | -7.759 | -384 | -66 | -269 | 306 | 120 | -407 | 582 | -229 | 140 | -278 |
| Profit before tax | -32.568 | -4.769 | -3.823 | -8.039 | -567 | -252 | -378 | 280 | 37 | -487 | 491 | -327 | -0 | 23.481 |
| Tax | -0 | 2.000 | -0 | -0 | -1.384 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -32.568 | -6.769 | -3.823 | -8.039 | 818 | -252 | -378 | 280 | 37 | -487 | 491 | -327 | -0 | 23.481 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.146 | 1.669 | 1.493 | 7.604 | 7.691 | 6.515 | 6.157 | 6.422 | 6.436 | 5.892 | 6.479 | 6.148 | 6.109 | 5.860 |
| Equity | -147.587 | -154.356 | -158.179 | -41.057 | -40.239 | -40.491 | -40.869 | -40.589 | -40.553 | -41.040 | -40.549 | -40.876 | -40.877 | -17.396 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 146.362 | 154.025 | 157.672 | 46.765 | 47.930 | 47.006 | 47.027 | 47.012 | 46.989 | 46.932 | 47.029 | 47.024 | 46.986 | 23.256 |
| Total debt | 146.362 | 154.025 | 157.672 | 46.765 | 47.930 | 47.006 | 47.027 | 47.012 | 46.989 | 46.932 | 47.029 | 47.024 | 46.986 | 23.256 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 1998 | — | — |
VC Management | Management | 1998 | — | — |
MA Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
SP Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
NM Management | Management | 1999 | — | — |
PE Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
KW Management | Management | 2006 | — | — |
TG Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
LI Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Mark Antony Abbey | Chief Executive Officer | 0 companies |
| Scott Pinfield | Chief Executive Officer | 0 companies |
| Neil Menzies Calvert | Management | 0 companies |
| Peter Ehrhorn | Chief Executive Officer | 0 companies |
| Keith Woodrow Mullett | Management | 0 companies |
| Tilmann Gabriel | Chief Executive Officer | 0 companies |
| Lars Ingemann Hansen | Chief Executive Officer | 0 companies |
| David Andrew Stewart | Chairman | 0 companies |
| Shaun Stewart | Chairman | 0 companies |
| Neil Robert Reid Donald | Chairman | 0 companies |
| Tina Roloff | Board of Directors | 0 companies |
| George Slater Cheetham | Chairman | 0 companies |
| Miguel Angel Carrasco | Board of Directors | 0 companies |
| Nicholas John Mair | Chairman | 0 companies |
| Craig Lawrence Dobbin | Board of Directors | 0 companies |
| Neil Porteous Gilchrist | Board of Directors | 0 companies |
| Jonathan Paul Hopkinson | Chairman | 0 companies |
| Peter Das | Chairman | 0 companies |
| Per Andre Rykhus | Chairman | 0 companies |