| Revenue | DKK 85K | — |
| EBITDA | DKK 104K | -90% |
| Net profit | DKK -2K | -101% |
| Total assets | DKK 13,5M | +0% |
| Equity | DKK 12,4M | +0% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 210.414 | 193.228 | 175.805 | 167.470 | 188.738 | 186.440 | 173.129 | 133.164 | 21.849 | 0 | 85 |
| Staff expenses | -26.954 | -25.818 | -25.224 | -25.314 | -25.281 | -26.287 | -26.200 | -26.991 | -8.141 | -5 | -19 |
| EBITDA | 7.501 | 4.576 | 2.616 | 2.325 | 2.985 | 5.026 | 8.645 | -28.594 | -23.855 | 1.021 | 104 |
| Depreciation & amort. | 2.230 | 752 | 160 | 399 | 2.888 | -2.630 | -3.032 | -6.273 | -0 | 685 | -0 |
| EBIT | 5.271 | 3.824 | 2.456 | 1.926 | 97 | 2.396 | 5.613 | -34.868 | -23.855 | 336 | 104 |
| Net financials | -650 | -441 | 1.107 | -867 | -1.015 | -592 | -301 | -275 | -211 | -183 | -106 |
| Profit before tax | 4.622 | 3.383 | 3.563 | 1.060 | -918 | 1.805 | 5.312 | -35.142 | -24.066 | 152 | -2 |
| Tax | 1.231 | 859 | 791 | 269 | 191 | 179 | 1.224 | 545 | -0 | -0 | -0 |
| Net profit | 3.391 | 2.524 | 2.772 | 791 | -1.109 | 1.625 | 4.089 | -35.688 | -24.066 | 152 | -2 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 84.334 | 108.479 | 87.311 | 91.433 | 96.351 | 92.319 | 90.771 | 51.382 | 22.932 | 13.576 | 13.530 |
| Equity | 60.911 | 63.435 | 66.207 | 66.998 | 66.308 | 67.933 | 72.022 | 36.334 | 12.268 | 12.421 | 12.419 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 23.424 | 45.044 | 21.104 | 24.435 | 30.043 | 24.386 | 18.749 | 15.048 | 10.664 | 1.155 | 1.112 |
| Total debt | 23.424 | 45.044 | 21.104 | 24.435 | 30.043 | 24.386 | 18.749 | 15.048 | 10.664 | 1.155 | 1.112 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Management | Management | 2002 | — | — |
JF Management | Management | 2001 | — | — |
NM Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
JS Unofficial title | Unofficial title | 2020 | — | — |
JA Management | Management | 2001 | — | — |
KJ Management | Management | 2001 | — | — |
LT Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2006 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jeff Griffiths | Management | 0 companies |
| Joseph Firestone | Management | 0 companies |
| Niall Michael Lawlor | Chief Executive Officer | 0 companies |
| John Sommer Schmidt | Unofficial title | 0 companies |
| James Alfred Smith | Management | 0 companies |
| Karsten Jacobsen | Management | 0 companies |
| Louis Triche | Management | 0 companies |
| James Anthony Bell | Board of Directors | 0 companies |
| Daniel Angelo de Matteo II | Board of Directors | 0 companies |
| Robert Alan Lloyd | Board of Directors | 0 companies |
| Michael Lee Nichols | Board of Directors | 0 companies |
| David William Carlson | Board of Directors | 0 companies |
| Roy Richard Fontaine | Chairman | 0 companies |
| Michael Karl Mauler | Chairman | 0 companies |
| Michael Stephen van den Berg | Chairman | 0 companies |
| Troy William Crawford | Board of Directors | 0 companies |
| Damien Martin Ruigrok | Board of Directors | 0 companies |