| Revenue | DKK 17,4M | +82% |
| EBITDA | DKK 4,1M | +194% |
| Net profit | DKK 4,9M | +585% |
| Total assets | DKK 153,5M | -17% |
| Equity | DKK 55,8M | +10% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 34.042 | 34.976 | 30.012 | 23.189 | 26.476 | 21.516 | 25.654 | 28.534 | 6.699 | 2.315 | 3.406 | 28.580 | 9.544 | 17.382 |
| Staff expenses | -23.576 | -24.894 | -28.350 | -21.969 | -24.629 | -19.661 | -23.678 | -26.750 | -6.470 | -2.251 | -3.279 | -1.801 | -8.147 | -13.282 |
| EBITDA | 549 | 1.087 | 1.663 | 1.220 | 1.847 | 1.855 | 1.976 | 1.784 | 229 | 64 | 128 | 26.779 | 1.396 | 4.100 |
| Depreciation & amort. | -82 | -716 | -723 | -673 | -540 | -487 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 467 | 370 | 940 | 546 | 1.307 | 1.369 | 1.976 | 1.784 | 229 | 64 | 128 | 26.779 | 1.396 | 4.100 |
| Net financials | 551 | 190 | -175 | 388 | -31 | -46 | -212 | -186 | -161 | -64 | -128 | -27 | 167 | 539 |
| Profit before tax | 1.018 | 561 | 765 | 934 | 1.275 | 1.322 | 1.764 | 1.598 | 68 | 0 | 0 | 26.752 | 1.564 | 4.640 |
| Tax | 362 | 156 | 186 | 229 | 302 | 308 | 414 | 378 | 31 | 4.031 | 209 | 3.090 | 844 | -293 |
| Net profit | 656 | 405 | 578 | 706 | 973 | 1.014 | 1.350 | 1.220 | 36 | -4.031 | -209 | 23.662 | 720 | 4.932 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 38.268 | 38.546 | 40.402 | 36.953 | 39.573 | 44.596 | 55.155 | 48.432 | 33.598 | 49.915 | 94.768 | 370.451 | 184.756 | 153.521 |
| Equity | 24.470 | 24.874 | 25.453 | 26.159 | 27.132 | 28.146 | 29.496 | 30.716 | 30.752 | 26.721 | 26.512 | 50.174 | 50.893 | 55.826 |
| Long-term debt | 6.515 | 2.190 | 1.539 | 1.570 | 1.868 | 3.272 | 3.670 | 2.769 | 299 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13.689 | 13.584 | 14.907 | 10.791 | 11.422 | 16.450 | 25.659 | 11.581 | 2.547 | 23.193 | 68.256 | 320.277 | 133.863 | 97.695 |
| Total debt | 13.689 | 13.584 | 14.907 | 10.791 | 11.422 | 16.450 | 25.659 | 11.581 | 2.846 | 23.193 | 68.256 | 320.277 | 133.863 | 97.695 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2004 | — | — |
MC Management | Management | 2014 | — | — |
JS Management | Management | 2001 | — | — |
FM Management | Management | 2009 | — | — |
SP Management | Management | 2015 | — | — |
KG Management | Management | 2000 | — | — |
MC Management | Management | 2014 | — | — |
JR Management | Management | 2000 | — | — |
PC Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
PA Management | Management | 2000 | — | — |
TE Management | Management | 2014 | — | — |
MF Management | Management | 2023 | — | — |
VW Management | Management | 2009 | — | — |
RA Management | Management | 2021 | — | — |
LP Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Andrew Kryder | Management | 0 companies |
| Maurits Cornelis William Star Busmann | Management | 0 companies |
| Jesper Stormholt | Management | 0 companies |
| Fritz Meijaard | Management | 0 companies |
| Stephen Peter Faulkner | Management | 0 companies |
| Kristian Gjerding | Management | 0 companies |
| Maurits Cornelis Willem Star Busmann | Management | 0 companies |
| Jeffry Robert Allen | Management | 0 companies |
| Per Christian Sølvager | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Todd Evan Parmacek | Management | 0 companies |
| Maria Felicia Murillo | Management | 0 companies |
| Volker Weisshaar | Management | 0 companies |
| Robert Alan Parks | Management | 0 companies |
| Lars Phillip Comerford | Management | 0 companies |