| Revenue | DKK 27,3M | -40% |
| EBITDA | DKK 15,2M | +22% |
| Net profit | DKK 12M | +25% |
| Total assets | DKK 41,8M | -35% |
| Equity | DKK 12,5M | -73% |
| Employees | 18 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 479 | 1.673 | 3.709 | 6.567 | 9.920 | 9.530 | 12.464 | 17.213 | 18.772 | 22.172 | 23.689 | 45.303 | 27.318 |
| Staff expenses | -978 | -2.026 | -3.326 | -5.197 | -5.826 | -5.983 | -7.298 | -9.665 | -9.970 | -12.619 | -12.645 | -14.063 | -12.058 |
| EBITDA | -498 | -353 | 382 | 1.368 | 4.082 | 3.548 | 5.165 | 7.548 | 8.802 | 9.553 | 11.001 | 12.421 | 15.156 |
| Depreciation & amort. | -5 | -13 | -33 | -56 | -61 | -89 | -275 | -289 | -264 | -178 | -48 | -35 | -0 |
| EBIT | -503 | -366 | 349 | 1.312 | 4.021 | 3.459 | 4.890 | 7.259 | 8.538 | 9.375 | 10.953 | 12.386 | 15.156 |
| Net financials | 30 | -127 | -180 | -186 | -249 | -238 | -217 | -244 | -56 | -2 | -16 | -69 | 218 |
| Profit before tax | -473 | -493 | 169 | 1.125 | 3.772 | 3.221 | 4.673 | 7.016 | 8.482 | 9.374 | 10.937 | 12.317 | 15.375 |
| Tax | -0 | -0 | -0 | -0 | 622 | 717 | 1.035 | 1.549 | 1.999 | 2.071 | 2.406 | 2.710 | 3.392 |
| Net profit | -473 | -493 | 169 | 1.125 | 3.150 | 2.504 | 3.638 | 5.466 | 6.483 | 7.303 | 8.530 | 9.607 | 11.982 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.598 | 1.446 | 5.476 | 7.425 | 13.161 | 14.927 | 18.003 | 24.871 | 32.910 | 42.675 | 61.075 | 63.923 | 41.843 |
| Equity | -914 | -1.407 | -1.238 | -112 | 3.037 | 5.541 | 9.180 | 14.646 | 21.128 | 28.431 | 36.961 | 46.569 | 12.522 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.512 | 2.853 | 6.713 | 7.538 | 10.085 | 9.319 | 8.761 | 10.186 | 11.782 | 14.228 | 24.088 | 17.354 | 29.321 |
| Total debt | 2.512 | 2.853 | 6.713 | 7.538 | 10.085 | 9.319 | 8.761 | 10.186 | 11.782 | 14.228 | 24.088 | 17.354 | 29.321 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DY Management | Management | 2013 | — | — |
SS Management | Management | 1999 | — | — |
CE | Audit | 1999 | — | — |
DW Management | Management | 2015 | — | — |
AR Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
DP Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
RB Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2000 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Yordanov Proychev | Management | 0 companies |
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Dannie Wai | Management | 0 companies |
| Armin Rudi Kirchner | Chief Executive Officer | 0 companies |
| Daniel Proychev | Chief Executive Officer | 0 companies |
| Randi Bach Poulsen | Management | 0 companies |
| Robertus Alphonsus Maria van de Voort | Board of Directors | 0 companies |
| Pieter Nolen | Board of Directors | 0 companies |
| Alex Medlock | Board of Directors | 0 companies |
| Marianne Engh Hofbauer | Board of Directors | 0 companies |
| Danny Henry Kragt | Chairman | 0 companies |
| Britta Madsen | Board of Directors | 0 companies |
| Michael James Seligman | Board of Directors | 0 companies |
| Charlotte Brandsæter | Board of Directors | 0 companies |
| Gösta Liden | Board of Directors | 0 companies |
| Patrick Carl de Graaf | Board of Directors | 0 companies |
| Niels Didrich Buch | Board of Directors | 0 companies |
| Marianne Engh Hofbauer | Board of Directors | 0 companies |
| Rene Antonius Rijntjes | Chairman | 0 companies |
| Maria Christina van der Sluijs-Plantz | Chairman | 0 companies |
| Frank Welman | Board of Directors | 0 companies |
| Juraj Gerzeni | Board of Directors | 0 companies |
| Blanka Fingerlandova | Board of Directors | 0 companies |
| Vera Lykkesborg Petersen | Board of Directors | 0 companies |
| Joanna Halina Romanczuk | Board of Directors | 0 companies |