| Revenue | DKK 12,9M | -13% |
| EBITDA | DKK 555K | -75% |
| Net profit | DKK 1,4M | -58% |
| Total assets | DKK 106,1M | +35% |
| Equity | DKK 62,9M | +2% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.470 | 7.843 | 18.421 | 39.249 | 40.739 | 23.347 | 20.168 | 23.289 | 14.547 | 13.268 | 13.274 | 14.777 | 12.855 |
| Staff expenses | -13.911 | -15.748 | -17.770 | -21.572 | -13.748 | -12.050 | -10.567 | -11.726 | -11.140 | -8.768 | -9.654 | -12.518 | -12.301 |
| EBITDA | -2.828 | -2.350 | 651 | 17.677 | 26.991 | 11.297 | 9.601 | 11.563 | 3.407 | 4.501 | 3.620 | 2.259 | 555 |
| Depreciation & amort. | -211 | -272 | 270 | -310 | -82 | -48 | -14 | -11 | -6 | -49 | -55 | -49 | -26 |
| EBIT | -3.039 | -2.622 | 381 | 17.366 | 26.909 | 11.250 | 9.587 | 11.552 | 3.401 | 4.452 | 3.566 | 2.210 | 529 |
| Net financials | -2.738 | -281 | 2.320 | -1.259 | 81 | 302 | 798 | 41 | 3.068 | 1.294 | 1.118 | 1.991 | 1.218 |
| Profit before tax | -5.777 | -2.903 | 2.701 | 16.107 | 26.989 | 11.552 | 10.385 | 11.593 | 6.468 | 5.745 | 4.684 | 4.201 | 1.747 |
| Tax | -0 | -0 | -0 | 35 | 1.675 | -253 | 327 | 1.879 | 1.322 | 1.264 | 855 | 924 | 384 |
| Net profit | -5.777 | -2.903 | 2.701 | 16.072 | 25.315 | 11.805 | 10.058 | 9.714 | 5.146 | 4.481 | 3.828 | 3.277 | 1.363 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.350 | 30.960 | 49.668 | 8.252 | 25.392 | 46.829 | 72.084 | 54.134 | 60.923 | 62.284 | 72.573 | 78.784 | 106.111 |
| Equity | -28.192 | -31.095 | -28.152 | -12.079 | 13.235 | 25.040 | 35.098 | 44.811 | 49.958 | 54.439 | 58.267 | 61.544 | 62.907 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 413 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 54.542 | 62.055 | 77.819 | 20.331 | 12.157 | 21.789 | 36.986 | 8.910 | 10.965 | 7.845 | 14.305 | 17.239 | 43.203 |
| Total debt | 54.542 | 62.055 | 77.819 | 20.331 | 12.157 | 21.789 | 36.986 | 9.323 | 10.965 | 7.845 | 14.305 | 17.239 | 43.203 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1999 | — | — |
EG Management | Management | 1999 | — | — |
JA Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
SA Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
DK Management | Management | 2002 | — | — |
CJ Management | Management | 2013 | — | — |
JU Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2007 | — | — | |
| Deputy Chairman | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Ebbe Groes | Management | 0 companies |
| Jonas Almstrup | Chief Executive Officer | 0 companies |
| Stefan Andreasen | Chief Executive Officer | 0 companies |
| Daniel Karl Kollberg | Management | 0 companies |
| Christian Jörg Franz Hefner | Management | 0 companies |
| Jesper Ulsø | Management | 0 companies |
| Martin Gustav Oberholzer | Chairman | 0 companies |
| Steen Louis Reinholdt | Board of Directors | 0 companies |
| Frank Ewald | Board of Directors | 0 companies |
| Robert James Patton | Board of Directors | 0 companies |
| Knud Jesper Jørgensen | Board of Directors | 0 companies |
| Peter Lawrence | Board of Directors | 0 companies |
| Peter Aagaard | Board of Directors | 0 companies |
| Anne-Sofie Nielsen | Board of Directors | 0 companies |
| Yutaka Amano | Board of Directors | 0 companies |
| John Yapaola | Chairman | 0 companies |
| Michael Samuel Sherain | Board of Directors | 0 companies |
| Morten Bugge | Board of Directors | 0 companies |
| Søren Jakob Anker-Ladefoged | Deputy Chairman | 0 companies |
| David Schjelde | Board of Directors | 0 companies |
| Toshihiro Oguri | Board of Directors | 0 companies |
| Keiichiro Tsukamoto | Board of Directors | 0 companies |
| Svend Skafte | Board of Directors | 0 companies |
| David Jonathan Carratt | Board of Directors | 0 companies |
| James Robert Arnold | Chairman | 0 companies |
| William Bradford Weller | Chairman | 0 companies |
| Lars Christian Bruhn | Board of Directors | 0 companies |
| Michael Heiberg | Chairman | 0 companies |
| Thomas Weilby Knudsen | Chairman | 0 companies |
| Cort Steven Townsend | Board of Directors | 0 companies |