| Revenue | DKK 23,4M | +2% |
| EBITDA | DKK 3,4M | +12% |
| Net profit | DKK 2,5M | +32% |
| Total assets | DKK 21,5M | +41% |
| Equity | DKK 6,8M | +58% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.826 | 13.083 | 11.291 | 33.494 | 17.789 | 17.599 | 16.529 | 17.954 | 21.215 | 20.898 | 21.064 | 22.894 | 23.404 |
| Staff expenses | -12.540 | -11.858 | -10.191 | -30.260 | -16.370 | -15.695 | -15.578 | -15.487 | -18.235 | -18.883 | -17.693 | -19.623 | -20.019 |
| EBITDA | 1.286 | 1.225 | 1.100 | 3.234 | 1.419 | 1.904 | 950 | 2.467 | 2.979 | 2.015 | 3.370 | 3.020 | 3.386 |
| Depreciation & amort. | 44 | 116 | 130 | 96 | -23 | -52 | -68 | -126 | -339 | -339 | -339 | -339 | -339 |
| EBIT | 1.242 | 1.109 | 970 | 3.137 | 1.396 | 1.852 | 883 | 2.341 | 2.640 | 1.676 | 3.031 | 2.681 | 3.047 |
| Net financials | -18 | -16 | -21 | -50 | -38 | 158 | -310 | -344 | -425 | 930 | -59 | 55 | -506 |
| Profit before tax | — | 1.094 | 949 | 3.087 | 1.358 | 2.010 | 573 | 1.997 | 2.216 | 2.606 | 2.972 | 2.737 | 2.540 |
| Tax | -0 | -0 | -0 | -1.109 | 304 | 654 | 126 | -651 | -1.143 | -395 | 315 | 844 | 45 |
| Net profit | 1.225 | 1.094 | 949 | 4.196 | 1.054 | 1.356 | 447 | 2.648 | 3.359 | 3.000 | 2.657 | 1.893 | 2.495 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.637 | 2.805 | 2.852 | 8.159 | 9.671 | 9.962 | 5.704 | 9.414 | 35.779 | 23.752 | 11.224 | 15.246 | 21.472 |
| Equity | — | -774 | 175 | 4.371 | 5.425 | 6.781 | 2.228 | 4.876 | 3.735 | 6.736 | 2.393 | 4.286 | 6.780 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.493 | 3.579 | 2.677 | 3.788 | 4.246 | 3.181 | 3.477 | 4.538 | 32.044 | 17.016 | 8.832 | 10.960 | 14.692 |
| Total debt | 4.493 | 3.579 | 2.677 | 3.788 | 4.246 | 3.181 | 3.477 | 4.538 | 32.044 | 17.016 | 8.832 | 10.960 | 14.692 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LÖ Management | Management | 1999 | — | — |
MS Management | Management | 2003 | — | — |
DR Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
BB Management | Management | 2005 | — | — |
BN Management | Management | 2023 | — | — |
PA Management | Management | 1999 | — | — |
NA Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
PJ Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2001 | |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Louise Öström | Management | 0 companies |
| Michael Spenner | Management | 0 companies |
| Daniel Robert Eriksson | Chief Executive Officer | 0 companies |
| Benny Blichfeldt Flyger | Management | 0 companies |
| Brian Norman Schell | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Normand Augustine Boulanger | Chief Executive Officer | 0 companies |
| Patrick John Louis Pedonti | Management | 0 companies |
| Mark Edward Hobson | Board of Directors | 0 companies |
| William Charles Stone | Board of Directors | 0 companies |
| Preben Jøker Thorsen | Board of Directors | 0 companies |
| Graham Vivian Smith | Board of Directors | 0 companies |
| Karen Cheng Geiger | Board of Directors | 0 companies |
| David Vernon Cotterell | Board of Directors | 0 companies |
| James Samuel Cox Jr. | Board of Directors | 0 companies |
| Torbjørn Tenmann | Board of Directors | 0 companies |
| Randall Cook | Board of Directors | 0 companies |
| Nigel Kenneth Wilson | Board of Directors | 0 companies |
| Jon Erling Tenvik | Board of Directors | 0 companies |
| Alf Gerhard Bringaker | Board of Directors | 0 companies |
| J Randall Cook | Board of Directors | 0 companies |
| Stephanie Di Marco | Board of Directors | 0 companies |
| Dan Moalem | Board of Directors | 0 companies |