| Revenue | DKK 4,2M | -65% |
| EBITDA | DKK -1,3M | -3194% |
| Net profit | DKK -1,2M | -315% |
| Total assets | DKK 28,8M | -4% |
| Equity | DKK 15,7M | -7% |
| Employees | 34 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.337 | 6.964 | 6.055 | 8.013 | 8.784 | 12.833 | 13.398 | 12.683 | 10.598 | 12.788 | 14.141 | 14.056 | 11.845 | 4.188 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4.214 | -2.212 | 543 | 2.283 | 2.202 | 2.343 | 2.564 | 3.354 | 1.692 | 3.665 | 4.710 | 3.076 | 43 | -1.335 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | 46 | 8 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4.214 | -2.212 | 543 | 2.283 | 2.202 | 2.343 | 2.518 | 3.346 | 1.692 | 3.665 | 4.710 | 3.076 | 43 | -1.335 |
| Net financials | -1.089 | -924 | -750 | -2.071 | -641 | -272 | -191 | -532 | -290 | 214 | -495 | 78 | -402 | -159 |
| Profit before tax | -5.303 | -3.136 | -207 | 212 | 1.561 | 2.071 | 2.327 | 2.814 | 1.402 | 3.879 | 4.216 | 3.154 | -359 | -1.494 |
| Tax | -1.392 | -944 | -46 | 51 | 362 | 470 | 525 | 632 | 315 | 853 | 928 | 699 | -77 | -324 |
| Net profit | -3.910 | -2.192 | -162 | 161 | 1.199 | 1.600 | 1.802 | 2.181 | 1.087 | 3.026 | 3.287 | 2.455 | -282 | -1.170 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 43.867 | 32.352 | 29.028 | 26.558 | 27.998 | 24.840 | 25.274 | 22.294 | 27.723 | 27.546 | 27.889 | 33.392 | 29.988 | 28.768 |
| Equity | 3.136 | 943 | 6.782 | 6.943 | 8.141 | 9.742 | 11.543 | 11.225 | 11.311 | 13.637 | 16.225 | 17.180 | 16.898 | 15.728 |
| Long-term debt | -1.379 | -513 | -467 | -518 | -881 | -945 | -721 | -663 | 4.113 | 1.746 | 1.368 | 7.113 | 5.598 | 5.034 |
| Short-term debt | 39.352 | 30.896 | 21.779 | 19.098 | 18.977 | 14.153 | 13.010 | 10.407 | 11.591 | 11.533 | 9.744 | 8.718 | 7.189 | 8.006 |
| Total debt | 39.352 | 30.896 | 21.779 | 19.098 | 18.977 | 14.153 | 13.010 | 10.407 | 15.704 | 13.278 | 11.112 | 15.831 | 12.787 | 13.040 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Management | Management | 2001 | — | — |
JP Management | Management | 2024 | — | — |
FP Management | Management | 2024 | — | — |
GW Management | Management | 2003 | — | — |
TO Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
MS Management | Management | 2001 | — | — |
LF Management | Management | 2001 | — | — |
KS Management | Management | 2001 | — | — |
SP Management | Management | 2016 | — | — |
LN Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Chairman | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 | |
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Alistair Murray | Management | 0 companies |
| Jean-Claude Pierre Laurent Ibos | Management | 0 companies |
| Fabrice Pierre Emil Didden | Management | 0 companies |
| Graham Walter Cunningham | Management | 0 companies |
| Thomas Olufsen Meyer | Chief Executive Officer | 0 companies |
| Michael Stephen Desmond Hanlon | Management | 0 companies |
| Louis F Sander | Management | 0 companies |
| Klaus Søgaard | Management | 0 companies |
| Scot P. West | Management | 0 companies |
| Laine Norman McCooke | Management | 0 companies |
| Troels Elkiær Andersen | Board of Directors | 0 companies |
| Jan-Erik Gunnar Svensson | Chairman | 0 companies |