| Revenue | DKK -116K | -118% |
| EBITDA | DKK -116K | +42% |
| Net profit | DKK -197K | -5% |
| Total assets | DKK 6,5M | -1% |
| Equity | DKK 6,4M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19.096 | 26.988 | 39.428 | 47.695 | 59.908 | 69.885 | 2.917 | 639 | -116 |
| Staff expenses | -12.710 | -17.442 | -23.907 | -27.719 | -35.986 | -39.390 | -2.808 | -839 | -0 |
| EBITDA | -62 | 1.449 | 4.498 | 4.565 | 5.890 | 5.991 | 110 | -200 | -116 |
| Depreciation & amort. | -1.753 | -2.159 | -2.870 | -4.554 | -5.708 | -5.804 | -0 | -0 | -0 |
| EBIT | -1.815 | -710 | 1.628 | 10 | 182 | 187 | 110 | -200 | -116 |
| Net financials | -164 | -75 | 200 | -1.062 | -802 | -912 | 131 | 13 | -80 |
| Profit before tax | -1.978 | -1.156 | 1.828 | -1.052 | -620 | -725 | 241 | -187 | -197 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.978 | -1.156 | 1.828 | -1.052 | -620 | -725 | 241 | -187 | -197 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.087 | 81.901 | 29.274 | 42.138 | 31.564 | 21.049 | 8.057 | 6.578 | 6.486 |
| Equity | 8.244 | 7.088 | 8.917 | 7.865 | 7.246 | 6.521 | 6.762 | 6.575 | 6.379 |
| Long-term debt | 18.711 | 68.604 | 13.349 | 24.707 | 15.067 | 0 | 987 | 0 | 0 |
| Short-term debt | 5.132 | 6.209 | 7.009 | 9.566 | 9.251 | 14.528 | 1.295 | 2 | 107 |
| Total debt | 23.843 | 74.813 | 20.358 | 34.273 | 24.318 | 14.528 | 1.295 | 2 | 107 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
CD Unofficial title | Unofficial title | 2021 | — | — |
AM Management | Management | 2017 | — | — |
MB Management | Management | 2010 | — | — |
HW Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
KI Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
JH Management | Management | 2013 | — | — |
KS Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Bonde | Chief Executive Officer | 0 companies |
| Carsten Däweritz | Unofficial title | 0 companies |
| Alessandro Mauro Del Fabro | Management | 0 companies |
| Martin Bo Pedersen | Management | 0 companies |
| Harry Welten | Chief Executive Officer | 0 companies |
| Khalid Islam | Chief Executive Officer | 0 companies |
| Jørgen Hansen | Management | 0 companies |
| Kjell Stenberg | Management | 0 companies |
| Søren Knud Carlsen | Board of Directors | 0 companies |
| Claus Tycho Bræstrup | Board of Directors | 0 companies |
| Paul Hadvary | Board of Directors | 0 companies |
| Oliver Patrick Walker | Chairman | 0 companies |
| Peter Bisgaard | Board of Directors | 0 companies |
| Jürgen Julius Otto Raths | Board of Directors | 0 companies |
| Jutta Monika Heim | Board of Directors | 0 companies |
| Jakob Dynnes Hansen | Chairman | 0 companies |
| Peter Bent Svejgaard Kristensen | Board of Directors | 0 companies |
| Klaus Bock | Chairman | 0 companies |
| Neil Goldsmith | Board of Directors | 0 companies |
| Bo Danner Henriksen | Board of Directors | 0 companies |
| Martin Olin | Board of Directors | 0 companies |
| Khalid Islam | Board of Directors | 0 companies |
| Nic Bürgin | Board of Directors | 0 companies |
| Anna Helena Elisabeth Brounéus | Board of Directors | 0 companies |
| Markus Peter Steiger | Board of Directors | 0 companies |
| Dieter Gillessen | Board of Directors | 0 companies |
| Søren Mouritsen | Chairman | 0 companies |
| Sergio Lociuro | Board of Directors | 0 companies |
| Arne Gillin | Board of Directors | 0 companies |