| Revenue | DKK 5,3M | +8% |
| EBITDA | DKK -10,5M | +28% |
| Net profit | DKK -10,4M | +28% |
| Total assets | DKK 30,6M | +73% |
| Equity | DKK 19,4M | +80% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 933 | 981 | 3.104 | 3.592 | 3.686 | 2.441 | 3.315 | 3.582 | 5.354 | 7.656 | 10.151 | 5.582 | 4.897 | 5.307 |
| Staff expenses | -4.724 | -4.281 | -4.076 | -3.563 | -3.335 | -3.308 | -5.858 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8.838 | -8.793 | -7.244 | -5.255 | -6.838 | -7.573 | -17.977 | -19.607 | -19.500 | -18.573 | -10.670 | -12.565 | -14.560 | -10.472 |
| Depreciation & amort. | -330 | -621 | 83 | 100 | 99 | -118 | -125 | -116 | -229 | -217 | -175 | -0 | -0 | -0 |
| EBIT | -9.168 | -9.413 | -7.326 | -5.354 | -6.937 | -7.691 | -18.102 | -19.723 | -19.729 | -18.790 | -10.845 | -12.565 | -14.560 | -10.472 |
| Net financials | -7 | -319 | -206 | 22 | 39 | -6 | -814 | -286 | -253 | -175 | -30 | -525 | -620 | -756 |
| Profit before tax | -9.175 | -9.732 | -7.532 | -5.332 | -6.898 | -7.697 | -18.916 | -20.009 | -19.982 | -18.965 | -10.876 | -13.090 | -15.180 | -11.229 |
| Tax | -1.250 | 4.489 | -1.807 | -1.262 | -1.495 | -1.710 | -1.930 | -1.212 | -1.246 | -1.302 | -1.230 | -994 | -835 | -832 |
| Net profit | -7.925 | -14.221 | -5.726 | -4.070 | -5.403 | -5.987 | -16.986 | -18.797 | -18.736 | -17.663 | -9.646 | -12.096 | -14.345 | -10.397 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.127 | 3.849 | 10.506 | 17.412 | 11.997 | 4.978 | 63.424 | 45.157 | 38.246 | 20.229 | 17.539 | 24.555 | 17.660 | 30.589 |
| Equity | 8.906 | -5.315 | 7.457 | 14.387 | 8.984 | 2.997 | 61.012 | 42.215 | 31.314 | 16.426 | 16.088 | 17.007 | 10.795 | 19.403 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.020 | 0 | 0 | 5.300 | 4.273 | 3.330 |
| Short-term debt | 2.221 | 9.164 | 3.049 | 3.025 | 3.013 | 1.980 | 2.412 | 2.942 | 5.912 | 3.803 | 1.451 | 2.248 | 2.591 | 7.856 |
| Total debt | 2.221 | 9.164 | 3.049 | 3.025 | 3.013 | 1.980 | 2.412 | 2.942 | 6.932 | 3.803 | 1.451 | 7.548 | 6.864 | 11.186 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2000 | — | — |
JG Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
VC Management | Management | 2000 | — | — |
BS Management | Management | 2007 | — | — |
JO Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
IR Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
JE Management | Management | 2001 | — | — |
MB Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2001 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2009 | — | — | |
| Board of Directors | 2001 | — | — | |
| Deputy Chairman | 2007 | — | — | |
| Deputy Chairman | 2011 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2025 | |
N. P. LOUIS-HANSEN ApS | Company | 25.0% | 25.0% | 2025 |
| Individual | 20.0% | 20.0% | 2024 | |
Ginnerup Capital ApS | Company | 10.0% | 10.0% | 2025 |
4AM ApS | Company | 10.0% | 10.0% | 2014 |
JEO HOLDING ApS | Company | 5.0% | 5.0% | 2014 |
THE WAY FORWARD ApS | Company | 5.0% | 5.0% | 2014 |
Hargreave Holding ApS | Company | 5.0% | 5.0% | 2023 |
SCANAFRIC ApS | Company | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Jesper Gilg | Chief Executive Officer | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Betina Susanna Thorball | Management | 0 companies |
| Jakob Ole Knudsen | Chief Executive Officer | 0 companies |
| Ian Rodney Laquian | Chief Executive Officer | 0 companies |
| Jesper Eugen-Olsen | Management | 0 companies |
| May Britt Dyvelkov | Management | 0 companies |
| Jørgen Axel Thorball | Chairman | 0 companies |
| Valerie Soulier | Board of Directors | 0 companies |
| Karin Verland | Deputy Chairman | 0 companies |
| Peter Benson | Board of Directors | 0 companies |
| Mads Krarup Kjær | Deputy Chairman | 0 companies |
| Jan-Ole Hansen | Deputy Chairman | 0 companies |
| Lars Krogsgaard | Board of Directors | 0 companies |
| Bernd Peter Uder | Board of Directors | 0 companies |
| Henrik Stender | Board of Directors | 0 companies |
| Niels Lysholm Engelhard | Board of Directors | 0 companies |
| John Joseph Reddington | Board of Directors | 0 companies |
| Patrik Olof Dahlén | Chairman | 0 companies |
| Poul Kirketerp Andersson | Board of Directors | 0 companies |
| Lars Kongsbak | Board of Directors | 0 companies |