| Revenue | DKK 0 | — |
| EBITDA | DKK 0 | — |
| Net profit | DKK -490K | -101% |
| Total assets | DKK 183K | -100% |
| Equity | DKK 12K | -100% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.745 | 3.683 | 72.606 | 62.665 | 52.102 | 57.161 | 60.998 | 65.271 | 87.006 | 68.147 | 0 |
| Staff expenses | -10.637 | -10.775 | -9.300 | -9.930 | -9.940 | -10.664 | -10.387 | -10.918 | -10.524 | -8.059 | -0 |
| EBITDA | -5.892 | -7.092 | -525 | 179 | -822 | -3.352 | -2.998 | -2.116 | 664 | 69.353 | 0 |
| Depreciation & amort. | -0 | -0 | -0 | -16 | -43 | -72 | -85 | -110 | -124 | -92 | -0 |
| EBIT | -5.892 | -7.092 | -525 | 162 | -865 | -3.424 | -3.084 | -2.226 | 540 | 69.260 | 0 |
| Net financials | -433 | -1.128 | -521 | -314 | -138 | -330 | -660 | -450 | -258 | -169 | -312 |
| Profit before tax | -6.326 | -8.220 | -1.047 | -152 | -1.002 | -3.754 | -3.744 | -2.676 | 282 | 69.091 | -312 |
| Tax | -3 | 57 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 8.309 | 178 |
| Net profit | -6.322 | -8.277 | -1.047 | -152 | -1.002 | -3.754 | -3.744 | -2.676 | 282 | 60.782 | -490 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.000 | 21.681 | 13.009 | 12.058 | 9.079 | 14.117 | 13.671 | 15.939 | 14.492 | 74.329 | 183 |
| Equity | 878 | 1.443 | 2.997 | 2.845 | 1.843 | 2.006 | 1.262 | 3.070 | 3.351 | 64.134 | 12 |
| Long-term debt | 0 | 0 | 0 | 1.372 | 0 | 0 | 0 | 382 | 876 | 0 | 0 |
| Short-term debt | 16.122 | 20.238 | 10.012 | 7.842 | 7.236 | 12.111 | 12.409 | 12.487 | 10.265 | 8.309 | 171 |
| Total debt | 16.122 | 20.238 | 10.012 | 9.214 | 7.236 | 12.111 | 12.409 | 12.870 | 11.141 | 10.196 | 171 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Management | Management | 2002 | — | — |
SM Management | Management | 2004 | — | — |
AP Management | Management | 2011 | — | — |
PJ Unofficial title | Unofficial title | 2021 | — | — |
HH Management | Management | 2002 | — | — |
HN Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
Od Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2006 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Hildorf | Management | 0 companies |
| Søren Madsen | Management | 0 companies |
| Army Pedersen | Management | 0 companies |
| Patrick Julian Figiel-Kibsgaard | Unofficial title | 0 companies |
| Henning Hansen | Management | 0 companies |
| Henrik Nielsen | Chief Executive Officer | 0 companies |
| Ole de Fønss Gandrup Møller Hansen | Management | 0 companies |
| Rolf Krattiger | Board of Directors | 0 companies |
| Niels Gade | Chairman | 0 companies |
| Joni Petri Sundelin | Board of Directors | 0 companies |
| Anna Elisabet Ulfsdottir Gertz Rex | Board of Directors | 0 companies |
| Andy Andersen | Board of Directors | 0 companies |
| Maria Elisabeth Ekmosse | Board of Directors | 0 companies |
| Jenny Gade | Chairman | 0 companies |
| Steven John Ryan | Board of Directors | 0 companies |
| Freddy Normann Jensen | Board of Directors | 0 companies |
| Mats Olof Nordin | Chairman | 0 companies |
| Michael Kevin Bible | Board of Directors | 0 companies |
| Michael Kevin Bible | Board of Directors | 0 companies |
| Finn Harry Nielsen | Board of Directors | 0 companies |
| Allan Mollerup | Chairman | 0 companies |
| Karl Josef Nutzinger | Board of Directors | 0 companies |
| Jørgen Hansen | Board of Directors | 0 companies |
| Eric Johan Åneman | Board of Directors | 0 companies |
| Christopher David Price | Board of Directors | 0 companies |
| George Costas Papageorghiou | Board of Directors | 0 companies |
| Michael Ebbe | Deputy Chairman | 0 companies |
| Carsten Elmdal Trolle | Chairman | 0 companies |