| Revenue | DKK 23,7M | -7% |
| EBITDA | DKK -6M | -1117% |
| Net profit | DKK -20,6M | -133% |
| Total assets | DKK 136,2M | +12% |
| Equity | DKK -19,2M | -1677% |
| Employees | 48 | — |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | 30.697 | 21.134 | 16.275 | 19.008 | 16.857 | 2.720 | -304 | 6.029 | 16.126 | 23.679 | 25.442 | 23.721 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -18.153 | -17.845 | -17.756 | -17.587 | -20.007 | -20.748 | -21.717 | -20.577 | -19.409 | -21.388 | -25.939 | -29.770 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | 12.545 | 3.289 | -1.481 | 1.421 | -3.149 | -18.029 | -22.021 | -14.548 | -3.283 | -481 | -497 | -6.049 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -881 | -923 | -934 | -891 | -830 | -834 | -1.136 | -1.439 | -1.618 | -1.539 | -1.119 | -1.745 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | 11.663 | 2.366 | -2.415 | 530 | -3.980 | -18.863 | -23.157 | -15.988 | -4.901 | -2.020 | -1.616 | -7.795 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 134 | -535 | 1.070 | 3.012 | 2.100 | 1.007 | 105 | 275 | 2.235 | -167 | -5.446 | -12.802 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 11.797 | 1.831 | -1.345 | 3.541 | -1.879 | -17.850 | -23.052 | -15.713 | -2.665 | -2.187 | -7.063 | -20.597 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2.888 | 471 | -583 | 199 | 1.116 | -0 | -0 | -0 | -0 | -0 | 1.765 | -0 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 8.909 | 1.359 | -762 | 3.342 | -2.995 | -17.850 | -23.052 | -15.713 | -2.665 | -2.187 | -8.828 | -20.597 |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64.123 | 60.051 | 46.817 | 54.996 | 59.578 | 77.720 | 97.155 | 109.350 | 58.528 | 90.301 | 121.758 | 136.197 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 56.732 | 14.091 | 13.330 | 16.672 | 13.407 | -5.103 | 6.469 | -10.332 | -12.997 | 8.687 | 1.218 | -19.211 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 681 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.355 | 44.920 | 32.461 | 37.291 | 45.042 | 81.585 | 88.748 | 118.881 | 66.941 | 76.768 | 105.960 | 130.057 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.355 | 44.920 | 32.461 | 37.291 | 45.042 | 81.585 | 89.429 | 118.881 | 66.941 | 76.768 | 105.960 | 130.057 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2020 | — | — |
DT Management | Management | 2007 | — | — |
HJ Management | Management | 2000 | — | — |
HT Management | Management | 2000 | — | — |
OS Management | Management | 2024 | — | — |
ML Management | Management | 2013 | — | — |
CG Management | Management | 2000 | — | — |
AM Management | Management | 2020 | — | — |
PM Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2000 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Grypdon | Management | 0 companies |
| Danny Thor Straten | Management | 0 companies |
| Hans Jørn Jensen | Management | 0 companies |
| Henrik Thingholm Kristoffersen | Management | 0 companies |
| Olga Sauer | Management | 0 companies |
| Mikael Larsen | Management | 0 companies |
| Carsten Greiffenberg | Management | 0 companies |
| Anne Mette Skovbjerg | Management | 0 companies |
| Peter Martin Blinkenberg | Founder | 0 companies |
| Thomas Albert Cioni | Board of Directors | 0 companies |
| Raoul De Winne | Board of Directors | 0 companies |
| Franklin Erik Bramsen | Chairman | 0 companies |
| David Bruce Smith | Chairman | 0 companies |
| James Erik Bramsen | Chairman | 0 companies |
| Thomas Schernhuber | Chairman | 0 companies |
| Raoul De Winne | Chairman | 0 companies |
| Martin Francis Hynes | Board of Directors | 0 companies |