| Revenue | DKK 55,5M | -47% |
| EBITDA | DKK 17,5M | -70% |
| Net profit | DKK 18,4M | -59% |
| Total assets | DKK 90,4M | +36% |
| Equity | DKK 64,6M | +40% |
| Employees | 60 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.341 | 14.684 | 14.518 | 10.313 | 24.935 | 35.825 | 37.470 | 44.335 | 54.896 | 73.342 | 96.697 | 104.878 | 55.473 |
| Staff expenses | -14.356 | -15.002 | -12.847 | -12.023 | -15.540 | -20.927 | -23.117 | -30.213 | -28.905 | -37.289 | -40.768 | -43.024 | -36.603 |
| EBITDA | -15 | -318 | 1.672 | -3.868 | 9.395 | 14.898 | 14.353 | 14.122 | 25.991 | 36.053 | 55.929 | 57.517 | 17.541 |
| Depreciation & amort. | -558 | -563 | -591 | -560 | -305 | -476 | -750 | -872 | -773 | -719 | -1.048 | -1.347 | -1.122 |
| EBIT | -573 | -882 | 1.081 | -4.428 | 9.090 | 14.422 | 13.603 | 13.251 | 25.218 | 35.335 | 54.882 | 56.170 | 16.419 |
| Net financials | -121 | 1 | 371 | 1.112 | 703 | -340 | 1.204 | 218 | -1.068 | 1.070 | 2.861 | 1.675 | 7.228 |
| Profit before tax | -694 | -881 | 1.452 | -3.316 | 9.793 | 14.082 | 14.807 | 13.469 | 24.150 | 36.405 | 57.743 | 57.845 | 23.647 |
| Tax | -183 | -142 | 326 | -734 | 2.159 | 2.967 | 3.399 | 2.967 | 5.313 | 7.962 | 12.719 | 12.734 | 5.283 |
| Net profit | -511 | -739 | 1.126 | -2.583 | 7.634 | 11.115 | 11.408 | 10.502 | 18.837 | 28.442 | 45.024 | 45.111 | 18.364 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.099 | 7.402 | 8.162 | 4.568 | 14.085 | 14.442 | 23.095 | 23.457 | 30.470 | 74.823 | 79.718 | 66.497 | 90.383 |
| Equity | 3.446 | 2.707 | 3.833 | 1.250 | 8.884 | 7.999 | 16.407 | 14.909 | 21.381 | 43.573 | 35.207 | 46.218 | 64.582 |
| Long-term debt | 473 | 450 | 450 | 450 | 0 | 0 | 0 | 474 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.180 | 4.245 | 3.879 | 2.868 | 5.201 | 6.443 | 6.688 | 7.936 | 8.783 | 28.948 | 42.515 | 20.280 | 21.124 |
| Total debt | 4.652 | 4.695 | 4.329 | 3.318 | 5.201 | 6.443 | 6.688 | 8.410 | 8.783 | 28.948 | 42.515 | 20.280 | 21.124 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Founder | Founder | 1999 | — | — |
LM Founder | Founder | 1999 | — | — |
JN Founder | Founder | 1999 | — | — |
AS Founder | Founder | 1999 | — | — |
WP Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ghost Holding ApS | Company | 100.0% | 100.0% | 2020 |
JEPPE ApS | Company | 33.3% | 33.3% | 2016 |
MARTIN ApS | Company | 33.3% | 33.3% | 2016 |
AKSEL ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Møller Nielsen | Founder | 0 companies |
| Lars Martin Gårdeler | Founder | 0 companies |
| Jeppe Nygaard Christensen | Founder | 0 companies |
| Aksel Studsgarth | Founder | 0 companies |
| William Paul Romeo | Management | 0 companies |
| Eric Franklin Glover | Board of Directors | 0 companies |
| Jan Krogh Hyldebrandt-Larsen | Board of Directors | 0 companies |
| Mette Nørtoft | Chairman | 0 companies |
| Phillip Poul Christian Prahl | Board of Directors | 0 companies |
| Séamus Pol MacCormaic | Board of Directors | 0 companies |
| Robert Craig Rosenthal | Chairman | 0 companies |
| Gary Paul Raksis | Chairman | 0 companies |
| Ole Juul Møller | Chairman | 0 companies |
| William Paul Romeo | Board of Directors | 0 companies |
| Gary Grant Lyon | Chairman | 0 companies |
| Cara Jane Sheppard | Board of Directors | 0 companies |
| Lars Bartkær | Board of Directors | 0 companies |
| Lawrence Randall Hirsh | Board of Directors | 0 companies |
| David Mathias Stinnett | Chairman | 0 companies |
| Nathan Lee Fenwick | Chairman | 0 companies |
| Christopher Phillips | Board of Directors | 0 companies |
| Eric Franklin Glover | Chairman | 0 companies |