| Revenue | DKK 2,6M | -92% |
| EBITDA | DKK -17,6M | -422% |
| Net profit | DKK -17,7M | -679% |
| Total assets | DKK 67,5M | -40% |
| Equity | DKK 7,2M | -71% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21.530 | 17.687 | 22.021 | 22.713 | 37.632 | 49.509 | 8.256 | 8.847 | 9.351 | 9.519 | 9.416 | 30.898 | 2.589 |
| Staff expenses | -1.393 | -1.500 | -3.387 | -3.822 | -4.192 | -4.995 | -6.354 | -6.281 | -5.824 | -5.868 | -6.646 | -25.434 | -15.852 |
| EBITDA | 668 | 571 | 712 | 681 | 1.129 | 1.487 | 1.902 | 2.567 | 3.527 | 3.651 | 2.691 | 5.464 | -17.594 |
| Depreciation & amort. | -22 | -41 | -51 | -0 | -0 | -2 | -9 | -12 | -12 | -6 | -2 | -1.005 | -50 |
| EBIT | 646 | 531 | 661 | 681 | 1.129 | 1.485 | 1.893 | 2.555 | 3.515 | 3.645 | 2.688 | 4.459 | -17.643 |
| Net financials | -166 | 37 | 28 | -134 | 52 | -57 | 35 | -131 | -52 | -119 | 347 | -6.976 | 365 |
| Profit before tax | 480 | 568 | 688 | 548 | 1.181 | 1.429 | 1.928 | 2.424 | 3.463 | 3.526 | 3.035 | -2.517 | -17.278 |
| Tax | 120 | 142 | 169 | 130 | 261 | 317 | 430 | 541 | 771 | 1.031 | 384 | -242 | 451 |
| Net profit | 360 | 426 | 519 | 418 | 921 | 1.111 | 1.499 | 1.883 | 2.692 | 2.495 | 2.651 | -2.275 | -17.730 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.858 | 2.911 | 4.403 | 6.231 | 7.531 | 12.893 | 13.190 | 15.770 | 19.993 | 26.103 | 28.739 | 112.676 | 67.543 |
| Equity | 146 | 571 | 1.090 | 1.508 | 2.429 | 3.541 | 5.039 | 6.922 | 9.614 | 12.109 | 14.809 | 24.971 | 7.241 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.712 | 2.340 | 3.313 | 4.723 | 5.102 | 9.352 | 8.151 | 8.848 | 9.930 | 13.994 | 13.930 | 87.705 | 60.302 |
| Total debt | 2.712 | 2.340 | 3.313 | 4.723 | 5.102 | 9.352 | 8.151 | 8.848 | 9.930 | 13.994 | 13.930 | 87.705 | 60.302 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EB Management | Management | 2019 | — | — |
LM Management | Management | 2019 | — | — |
AR Management | Management | 2002 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
RE Deputy | Deputy | 2004 | — | — |
JS | Audit | 1999 | — | — |
JM Founder | Founder | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Bech-Jansen | Management | 0 companies |
| Lars Martin Gutberg | Management | 0 companies |
| Ali Reza Motazedi | Management | 0 companies |
| Jan-Inge Roland Bolin | Chief Executive Officer | 0 companies |
| Ronny Enghoff | Deputy | 0 companies |
| Jørgen Schiøtt-Andersen | Audit | 0 companies |
| Jalal Matboo | Founder | 0 companies |
| Mohammad Motazedi | Board of Directors | 0 companies |
| Babak Nåhh | Chairman | 0 companies |
| Robert Erik Rosenzweig | Chairman | 0 companies |
| Per Philip Christian Gunnarsson | Board of Directors | 0 companies |
| Siamak Alian | Chairman | 0 companies |
| Magnus Lars Davidsson | Board of Directors | 0 companies |
| Karl Peter Bäckius | Chairman | 0 companies |
| Per Johan Kaufmann | Chairman | 0 companies |
| Connie Yin Fan Yau | Board of Directors | 0 companies |
| Attila Bors | Board of Directors | 0 companies |
| Emma Hendéus Levén | Board of Directors | 0 companies |
| Tomas Göte Fällman | Board of Directors | 0 companies |