| Revenue | DKK 774K | -92% |
| EBITDA | DKK 756K | -74% |
| Net profit | DKK 576K | -75% |
| Total assets | DKK 2,1M | -82% |
| Equity | DKK 2,1M | -80% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 67.760 | 55.391 | 46.222 | 29.505 | 13.662 | 11.704 | 12.424 | 9.668 | 774 |
| Staff expenses | -40.541 | -35.056 | -31.687 | -18.658 | -7.869 | -5.975 | -6.910 | -5.207 | -7 |
| EBITDA | 7.833 | 7.160 | 5.769 | 24.699 | 2.955 | 2.536 | 2.484 | 2.961 | 756 |
| Depreciation & amort. | -941 | -824 | -670 | -816 | -42 | -14 | -4 | -5 | -0 |
| EBIT | 6.892 | 6.336 | 5.099 | 23.883 | 2.912 | 2.522 | 2.480 | 2.956 | 756 |
| Net financials | -637 | -292 | -8 | -39 | -21 | -18 | -20 | -23 | -18 |
| Profit before tax | 6.255 | 6.043 | 5.092 | 23.844 | 2.892 | 2.503 | 2.459 | 2.933 | 739 |
| Tax | 1.672 | 1.614 | 1.338 | 5.712 | 416 | 560 | 76 | 654 | 163 |
| Net profit | 4.583 | 4.429 | 3.754 | 18.132 | 2.475 | 1.943 | 2.384 | 2.279 | 576 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 90.548 | 54.356 | 55.740 | 66.532 | 67.026 | 7.557 | 10.175 | 11.463 | 2.061 |
| Equity | 37.039 | 41.468 | 45.222 | 63.405 | 65.880 | 5.823 | 8.207 | 10.486 | 2.061 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 53.509 | 12.887 | 10.518 | 3.128 | 1.146 | 1.734 | 1.969 | 978 | 0 |
| Total debt | 53.509 | 12.887 | 10.518 | 3.128 | 1.146 | 1.734 | 1.969 | 978 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC Management | Management | 2000 | — | — |
SC Management | Management | 2005 | — | — |
RB Management | Management | 2013 | — | — |
DS Management | Management | 2020 | — | — |
LB Unofficial title | Unofficial title | 2020 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
DA Management | Management | 2007 | — | — |
PJ Management | Management | 2005 | — | — |
EJ Management | Management | 2015 | — | — |
EF Management | Management | 2005 | — | — |
AE Management | Management | 2007 | — | — |
CB Management | Management | 2008 | — | — |
EO Management | Management | 2020 | — | — |
JA Management | Management | 2001 | — | — |
GS Management | Management | 2014 | — | — |
KJ Management | Management | 2007 | — | — |
KM Management | Management | 1999 | — | — |
KO Management | Management | 2002 | — | — |
NA Management | Management | 2001 | — | — |
AC Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2000 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| John Charles Hargrave | Management | 0 companies |
| Stephen Cazimer Markowski | Management | 0 companies |
| Rachel Bernadette Morgan | Management | 0 companies |
| Douglas Scott Newton | Management | 0 companies |
| Lars Bunch | Unofficial title | 0 companies |
| John Kenneth Poulter | Chief Executive Officer | 0 companies |
| David Andrew O'Sullivan | Management | 0 companies |
| Padraic John O'Neill | Management | 0 companies |
| Eunice Jeeyoon Kim | Management | 0 companies |
| Edward Frank Malysz, Jr. | Management | 0 companies |
| Austin Eugene McCabe | Management | 0 companies |
| Carolyn Beth Herzog | Management | 0 companies |
| Einar Oftedal | Management | 0 companies |
| Jay Aaron Jones | Management | 0 companies |
| Gerard Simon Chan Weng Yew | Management | 0 companies |
| Kristen Joy Laubscher | Management | 0 companies |
| Kim Madsen | Management | 0 companies |
| Kevin Oliver Udell | Management | 0 companies |
| Neil Anthony Parker | Management | 0 companies |
| Arthur Courville | Management | 0 companies |
| Neil Frank Harvey | Chairman | 0 companies |
| Edward Frank Malysz | Board of Directors | 0 companies |
| Mark Lindsay Armstrong | Chairman | 0 companies |
| Jan Magnus Lennartsson Svensson | Board of Directors | 0 companies |
| Paul Andre Sallaberry | Board of Directors | 0 companies |
| Kenneth Edward Lonchar | Board of Directors | 0 companies |
| John Francis Brigden | Board of Directors | 0 companies |
| Lindsey Armstrong | Chairman | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |