| Revenue | DKK 5,2M | -16% |
| EBITDA | DKK 3,6M | -8% |
| Net profit | DKK 182K | -22% |
| Total assets | DKK 10,2M | -15% |
| Equity | DKK 3,2M | +6% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.542 | 5.835 | 2.344 | 6.233 | 5.231 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.415 | 3.838 | 4.547 | 3.913 | 3.598 |
| Depreciation & amort. | -2.893 | 3.705 | 4.472 | -3.672 | -3.394 |
| EBIT | 522 | 133 | 75 | 241 | 204 |
| Net financials | -343 | 66 | -6 | -8 | -22 |
| Profit before tax | 179 | 199 | 69 | 233 | 182 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 179 | 199 | 69 | 233 | 182 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 14.514 | 9.987 | 7.774 | 11.930 | 10.194 |
| Equity | 2.482 | 2.681 | 2.750 | 2.983 | 3.165 |
| Long-term debt | 3.060 | 346 | 24 | 2.257 | 433 |
| Short-term debt | 8.972 | 6.960 | 5.000 | 6.690 | 6.596 |
| Total debt | 12.032 | 7.306 | 5.024 | 8.947 | 7.029 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MJ Management | Management | 2025 |
| Former (13) | ||
TH Chief Executive Officer | Chief Executive Officer | 2016 – 2018 |
RA Chief Executive Officer | Chief Executive Officer | 2015 – 2016 |
JC Management | Management | 2018 – 2019 |
CR Management | Management | 2003 – 2004 |
AS Management | Management | 2002 – 2003 |
NC Management | Management | 2010 – 2012 |
PA Management | Management | 1999 – 1999 |
IH Chief Executive Officer | Chief Executive Officer | 2012 – 2014 |
UJ Chief Executive Officer | Chief Executive Officer | 2004 – 2005 |
PS Management | Management | 1999 – 2001 |
GS Management | Management | 2005 – 2010 |
AM Management | Management | 2019 – 2025 |
LG Management | Management | 2014 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2025 | |
| Board of Directors | 2020 | |
| Former (22) | ||
| Board of Directors | 1999 – 1999 | |
| Chairman | 1999 – 2000 | |
| Board of Directors | 2005 – 2006 | |
| Chairman | 2007 – 2007 | |
| Board of Directors | 2001 – 2003 | |
| Chairman | 2018 – 2022 | |
| Chairman | 2004 – 2007 | |
| Board of Directors | 2006 – 2014 | |
| Chairman | 2011 – 2014 | |
| Board of Directors | 2000 – 2001 | |
| Board of Directors | 2003 – 2004 | |
| Chairman | 1999 – 1999 | |
| Board of Directors | 2022 – 2024 | |
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 2004 – 2005 | |
| Chairman | 2007 – 2011 | |
| Board of Directors | 1999 – 2001 | |
| Board of Directors | 2015 – 2020 | |
| Board of Directors | 2016 – 2018 | |
| Chairman | 2002 – 2004 | |
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2000 – 2001 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Tarek Hussein Abdel Aziz Helmy Sayed | Chief Executive Officer | 0 companies |
| Richard Alan Mullock | Chief Executive Officer | 0 companies |
| Joanna Claire Jones | Management | 0 companies |
| Charles Richard Loweth | Management | 0 companies |
| Arthur Szczerba | Management | 0 companies |
| Niculae Cantuniar | Management | 0 companies |
| Mikaël Josic Gouérec | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Iarla Hughes | Chief Executive Officer | 0 companies |
| Ulrike Jendis | Chief Executive Officer | 0 companies |
| Patrick Shanley | Management | 0 companies |
| Geert Schellemans | Management | 0 companies |
| Alan Mark Milton | Management | 0 companies |
| Lothar Geuenich | Management | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Bertrand Alexis | Chairman | 0 companies |
| Susan Margaret Huggett Greenwell | Board of Directors | 0 companies |
| Jonathan David Walters | Chairman | 0 companies |
| Johan Frederik Engvall | Board of Directors | 0 companies |
| Stephan Klink | Chairman | 0 companies |
| Francois Goreux | Chairman | 0 companies |
| Richard Pennal | Board of Directors | 0 companies |
| Jan-Otto Rosas | Chairman | 0 companies |
| Alan Royston Kinch | Chairman | 0 companies |
| Nigel Howell | Board of Directors | 0 companies |
| Bertrand Jacques Alexis | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Roland Meyer | Board of Directors | 0 companies |
| Richard Alan Mullock | Board of Directors | 0 companies |
| Luc Victorine Michel Siebens | Board of Directors | 0 companies |
| Marc Alexander Sauter | Board of Directors | 0 companies |
| Ian Jeffrey Gibson | Chairman | 0 companies |
| Nils Thomas Weincke | Board of Directors | 0 companies |
| Christian Schemann | Board of Directors | 0 companies |
| Tarek Hussein Abdel Aziz Helmy Sayed | Board of Directors | 0 companies |
| David Ray Waterhouse | Chairman | 0 companies |
| Helen Ruth Watson | Board of Directors | 0 companies |
| Conor Martin O´Leary | Board of Directors | 0 companies |