| Revenue | DKK -382K | -112% |
| EBITDA | DKK -382K | -131% |
| Net profit | DKK -343K | -130% |
| Total assets | DKK 4,8M | -12% |
| Equity | DKK 4,4M | -11% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 31.482 | 29.142 | 36.805 | 104.075 | 64.578 | 130.174 | 119.497 | 14.260 | 3.056 | 2.870 | -7.314 | 3.289 | -382 |
| Staff expenses | -15.341 | -15.547 | -20.251 | -24.621 | -13.630 | -30.137 | -28.369 | -3.163 | -2.973 | -2.733 | -3.214 | -2.074 | -0 |
| EBITDA | 1.738 | 1.687 | 2.013 | 5.591 | 2.417 | 4.813 | 6.956 | 251 | 83 | 137 | -10.528 | 1.215 | -382 |
| Depreciation & amort. | -211 | -234 | -294 | -3.808 | -1.397 | -3.163 | -5.028 | -36 | -36 | -38 | -46 | -22 | -0 |
| EBIT | 1.527 | 1.453 | 1.719 | 1.783 | 1.020 | 1.650 | 1.928 | 215 | 47 | 99 | -10.574 | 1.193 | -382 |
| Net financials | -14 | -23 | -31 | -1.320 | -59 | -1.421 | -882 | 70 | 162 | 151 | 5 | -40 | -10 |
| Profit before tax | 1.513 | 1.430 | 1.688 | 463 | 961 | 229 | 1.046 | 285 | 209 | 250 | -10.569 | 1.153 | -392 |
| Tax | 415 | 343 | 420 | 141 | 294 | 183 | 269 | 2.002 | -0 | -0 | -0 | -0 | -49 |
| Net profit | 1.098 | 1.087 | 1.268 | 322 | 667 | 46 | 777 | -1.717 | 209 | 250 | -10.569 | 1.153 | -343 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.758 | 16.569 | 18.942 | 57.975 | 53.555 | 64.415 | 64.574 | 24.391 | 26.806 | 29.928 | 19.654 | 5.471 | 4.832 |
| Equity | 11.416 | 12.503 | 13.771 | 14.093 | 14.784 | 14.830 | 15.607 | 13.890 | 14.099 | 14.349 | 3.780 | 4.933 | 4.398 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.337 | 4.032 | 5.126 | 43.882 | 28.892 | 40.895 | 31.376 | 8.802 | 12.550 | 15.312 | 15.761 | 538 | 434 |
| Total debt | 4.337 | 4.032 | 5.126 | 43.882 | 28.892 | 40.895 | 31.376 | 8.802 | 12.550 | 15.312 | 15.761 | 538 | 434 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PP Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
MT Management | Management | 2016 | — | — |
SJ Management | Management | 2019 | — | — |
VL Management | Management | 2020 | — | — |
MO Management | Management | 2016 | — | — |
AG Management | Management | 2008 | — | — |
MH Management | Management | 2019 | — | — |
NS Management | Management | 2000 | — | — |
YA Management | Management | 2016 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
JB Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Pedersen | Chief Executive Officer | 0 companies |
| Michael Thomas Sheehan | Management | 0 companies |
| Stéphane Jean Christophe Bonnet | Management | 0 companies |
| Victoria Leemhorst Dolan | Management | 0 companies |
| Mitra O'Neill | Management | 0 companies |
| Anja Gerding Borum | Management | 0 companies |
| Marion Hélène Grandjean | Management | 0 companies |
| Nicolai Steen Worziger | Management | 0 companies |
| Yossi Almani | Management | 0 companies |
| Michael Shin | Chief Executive Officer | 0 companies |
| Jørgen Byriel | Management | 0 companies |