| Revenue | DKK -1,4M | +40% |
| EBITDA | DKK -1,4M | -40% |
| Net profit | DKK 24,3M | +64% |
| Total assets | DKK 284,8M | +18% |
| Equity | DKK 130,6M | +23% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11.969 | 7.091 | 4.432 | 5.715 | 329 | 1.046 | 1.035 | 101 | -17.517 | 3.870 | -1.033 | -1.446 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11.969 | 7.091 | 4.432 | 5.715 | 329 | 1.046 | 1.035 | 101 | -17.517 | 3.870 | -1.033 | -1.446 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.048 | -2.747 | -2.745 | -1.615 | -5.817 |
| EBIT | -11.969 | 7.091 | 4.432 | 5.715 | 329 | 1.046 | 1.035 | -1.947 | -20.264 | 1.125 | -2.648 | -7.263 |
| Net financials | -21.872 | 385 | -639 | 1.985 | 2.002 | 4.192 | 5.899 | 4.094 | 12.385 | 5.783 | 14.928 | 9.091 |
| Profit before tax | -33.841 | 7.476 | 3.793 | 7.701 | 2.331 | 5.239 | 6.934 | 2.147 | -7.879 | 6.907 | 12.280 | 1.829 |
| Tax | -293 | 182 | -2.621 | -1.198 | -2.152 | -2.786 | -2.143 | -3.038 | -4.655 | 1.085 | -2.491 | -22.452 |
| Net profit | -33.548 | 7.294 | 6.414 | 8.898 | 4.484 | 8.024 | 9.076 | 5.185 | -3.224 | 5.823 | 14.771 | 24.280 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 66.872 | 71.978 | 74.965 | 85.117 | 102.612 | 136.709 | 158.725 | 176.514 | 193.543 | 206.308 | 241.326 | 284.794 |
| Equity | 17.949 | 25.452 | 32.072 | 42.771 | 47.255 | 55.280 | 64.356 | 69.541 | 66.317 | 72.140 | 105.901 | 130.587 |
| Long-term debt | 20.000 | 0 | 0 | 0 | 0 | 13.950 | 13.500 | 104.756 | 112.251 | 0 | 25.973 | 29.348 |
| Short-term debt | 28.923 | 46.526 | 42.894 | 42.346 | 55.357 | 67.480 | 80.869 | 2.217 | 14.975 | 134.168 | 109.453 | 124.859 |
| Total debt | 48.923 | 46.526 | 42.894 | 42.346 | 55.357 | 81.430 | 94.369 | 106.973 | 127.226 | 134.168 | 135.425 | 154.207 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Audit | 2000 | — | — | |
IA Management | Management | 2020 | — | — |
PA Management | Management | 1999 | — | — |
LT Management | Management | 2015 | — | — |
RJ Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
KA Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Jørgen Peytz | Chief Executive Officer | 0 companies |
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Ieva Ankorina-Stark | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Lars Trolle | Management | 0 companies |
| Rolf Johansen | Chief Executive Officer | 0 companies |
| Kim Arvid Nielsen | Management | 0 companies |
| Graham Julian Fraser-Pye | Board of Directors | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Patrick John Banks | Board of Directors | 0 companies |
| Saiyed Kaasim Mahmood | Chairman | 0 companies |
| Sonnich Jacob Fryland | Board of Directors | 0 companies |
| Debra Joy Roberts | Board of Directors | 0 companies |
| Elsebeth Budolfsen | Chairman | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Rakesh Chhaganlal Tailor | Chairman | 0 companies |
| Patrik Olof Dahlén | Board of Directors | 0 companies |
| Niels Harald de Coninck-Smith | Board of Directors | 0 companies |