| Revenue | DKK 6M | -16% |
| EBITDA | DKK 2,9M | -29% |
| Net profit | DKK 2,8M | -25% |
| Total assets | DKK 12,2M | -7% |
| Equity | DKK 9,9M | +38% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.799 | 13.130 | 15.138 | — | 6.684 | 5.426 | 3.743 | 3.586 | 5.794 | 3.317 | 4.948 | 7.210 | 6.039 |
| Staff expenses | -8.395 | -10.424 | -11.354 | -12.792 | -10.611 | -5.933 | -6.428 | -6.392 | -9.567 | -4.153 | -3.326 | -3.120 | -3.115 |
| EBITDA | 2.404 | 2.706 | 3.784 | 4.356 | -3.927 | -508 | -2.684 | -2.806 | -3.773 | -836 | 1.572 | 4.090 | 2.924 |
| Depreciation & amort. | 713 | 721 | 834 | -976 | -1.038 | -921 | -994 | -1.020 | -1.625 | -1.306 | -1.097 | -7 | -98 |
| EBIT | 1.691 | 1.985 | 2.950 | 3.380 | -4.965 | -1.429 | -3.678 | -3.826 | -5.399 | -2.142 | 475 | 4.083 | 2.826 |
| Net financials | -229 | -148 | -622 | -97 | 129 | 139 | 180 | -132 | -561 | -629 | -634 | -411 | -68 |
| Profit before tax | 1.462 | 1.838 | 2.328 | 3.283 | -4.836 | -1.290 | -3.498 | -3.958 | -5.959 | -2.771 | -159 | 3.672 | 2.758 |
| Tax | 194 | 127 | 497 | 943 | -838 | -0 | -0 | -728 | 91 | -270 | -0 | -0 | -0 |
| Net profit | 1.268 | 1.710 | 1.831 | 2.340 | -3.997 | -1.290 | -3.498 | -3.230 | -6.050 | -2.501 | -159 | 3.672 | 2.758 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 36.626 | 41.417 | 42.376 | 39.852 | 32.816 | 28.020 | 26.614 | 23.912 | 20.082 | 21.472 | 12.817 | 13.139 | 12.233 |
| Equity | 17.319 | 15.266 | 17.097 | 20.503 | 16.506 | 15.216 | 11.718 | 11.071 | 5.021 | 3.655 | 3.496 | 7.168 | 9.926 |
| Long-term debt | 5.047 | 4.689 | 4.345 | 4.001 | 3.646 | 3.287 | 2.938 | 2.570 | 432 | 0 | 0 | 0 | 0 |
| Short-term debt | 13.779 | 20.776 | 19.485 | 13.512 | 12.354 | 9.205 | 11.654 | 10.013 | 14.417 | 17.580 | 9.132 | 5.656 | 1.829 |
| Total debt | 18.825 | 25.464 | 23.829 | 17.513 | 16.000 | 12.492 | 14.592 | 12.583 | 14.849 | 17.580 | 9.132 | 5.656 | 1.829 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RA Management | Management | 2002 | — | — |
LC Management | Management | 2021 | — | — |
MF Management | Management | 2003 | — | — |
TJ Management | Management | 2006 | — | — |
IM Management | Management | 1999 | — | — |
AR Management | Management | 1999 | — | — |
KM Management | Management | 1999 | — | — |
NA Founder | Founder | 1999 | — | — |
S( Founder | Founder | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1999 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Robert Alexander Stephen Murdoch | Management | 0 companies |
| Lissi Christensen | Management | 0 companies |
| Michael Friis Bjerrum | Management | 0 companies |
| Timothy John Percival | Management | 0 companies |
| Ian M Cheyne | Management | 0 companies |
| Alan Ritchie | Management | 0 companies |
| Kevin McFarlane | Management | 0 companies |
| Nelson Alexander Ritchie | Founder | 0 companies |
| Score (Europe) Limited | Founder | 0 companies |
| Charles B Ritchie | Chairman | 0 companies |
| Lynne Margaret Macfarlan | Board of Directors | 0 companies |
| Anita McRobbie | Board of Directors | 0 companies |
| Gordon Ian Ronaldson | Board of Directors | 0 companies |
| Ian Davidson | Board of Directors | 0 companies |