| Revenue | DKK 4,8M | -38% |
| EBITDA | DKK 108K | -61% |
| Net profit | DKK 1M | -44% |
| Total assets | DKK 1,5M | -57% |
| Equity | DKK 1M | +10040% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23.357 | 17.554 | 13.981 | 10.040 | 12.580 | 12.620 | 13.202 | 8.924 | 9.934 | 12.411 | 7.723 | 4.798 |
| Staff expenses | -0 | -0 | -1.822 | -1.111 | -835 | -863 | -920 | -927 | -962 | -997 | -1.025 | -499 |
| EBITDA | -18 | 1.119 | 662 | 1.885 | 919 | 448 | 606 | 345 | 361 | 471 | 274 | 108 |
| Depreciation & amort. | -238 | -548 | -7.206 | -5.982 | -4.966 | -4.675 | -17.285 | -4.658 | -4.658 | -1.386 | -0 | -0 |
| EBIT | -256 | 571 | -6.544 | -4.097 | -4.047 | -4.227 | -16.679 | -4.313 | -4.297 | -915 | 274 | 108 |
| Net financials | -53 | -44 | -413 | -1.587 | -2.944 | -2.860 | 125.035 | -38 | -28 | -60 | 1.519 | 899 |
| Profit before tax | -309 | 527 | -6.957 | -5.638 | -6.991 | -7.087 | 108.356 | -4.351 | -4.325 | -975 | 1.793 | 1.007 |
| Tax | 82 | 2 | -51 | -1.265 | 54 | 34 | 50 | 18 | 6 | 15 | 3 | 3 |
| Net profit | -391 | 525 | -6.906 | -4.373 | -7.045 | -7.121 | 108.306 | -4.369 | -4.331 | -990 | 1.790 | 1.004 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.404 | 18.494 | 87.492 | 80.743 | 69.114 | 66.695 | 21.421 | 8.806 | 9.519 | 3.209 | 3.554 | 1.532 |
| Equity | 16.810 | 15.079 | 35.533 | 31.160 | 24.115 | 16.994 | 7.910 | 3.541 | -790 | -1.780 | 10 | 1.014 |
| Long-term debt | 0 | 0 | 0 | 0 | 29.585 | 28.408 | 0 | 0 | 0 | 0 | 1 | 1 |
| Short-term debt | 3.594 | 3.415 | 50.976 | 49.583 | 15.415 | 21.293 | 13.511 | 5.265 | 10.309 | 4.989 | 3.544 | 518 |
| Total debt | 3.594 | 3.415 | 50.976 | 49.583 | 44.999 | 49.701 | 13.511 | 5.265 | 10.309 | 4.989 | 3.544 | 518 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Management | Management | 2009 | — | — |
GE Management | Management | 2011 | — | — |
AB Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
SC Management | Management | 2022 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
RF Management | Management | 2015 | — | — |
CE Management | Management | 2014 | — | — |
OM Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
JM Management | Management | 2011 | — | — |
SA Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
NA Management | Management | 2013 | — | — |
KO Management | Management | 2006 | — | — |
LE Management | Management | 2013 | — | — |
HB Management | Management | 2006 | — | — |
ST Management | Management | 2022 | — | — |
DW Management | Management | 2013 | — | — |
TP Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
TH Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
RH Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
LT Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
AH Management | Management | 2006 | — | — |
EG Management | Management | 2010 | — | — |
AM Management | Management | 2022 | — | — |
TS Management | Management | 2002 | — | — |
FS Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jean F.H.P. Mandeville | Management | 0 companies |
| Guy Edward Sochovsky | Management | 0 companies |
| Anders Buchwald Christjansen | Chief Executive Officer | 0 companies |
| Sandra Cristina Lopes Gomes | Management | 0 companies |
| Martin Lippert | Chief Executive Officer | 0 companies |
| Robert Francis Reich | Management | 0 companies |
| Carl Eugene Gillert | Management | 0 companies |
| Oswin Miguel Alejandro Eleonora | Chief Executive Officer | 0 companies |
| Jens Morten Brøgger | Management | 0 companies |
| Søren Asger Ravn | Chief Executive Officer | 0 companies |
| Nelson Andrew Murphy | Management | 0 companies |
| Kai Oliver Brentle | Management | 0 companies |
| Laura Elrod Binion | Management | 0 companies |
| Helle Bro Krogen | Management | 0 companies |
| Simeon Thomas Irvine | Management | 0 companies |
| David Walter Hitchcock | Management | 0 companies |
| Thomas Peter Langmaid Ford | Chief Executive Officer | 0 companies |
| Tue Harder Schandorff | Chief Executive Officer | 0 companies |
| Rasmus Holst | Chief Executive Officer | 0 companies |
| Lars Torpe Christoffersen | Chief Executive Officer | 0 companies |
| Anne Hansen | Management | 0 companies |
| Emile Guy Dubois | Management | 0 companies |
| Andrew Mark Davies | Management | 0 companies |
| Tina Schmidt | Management | 0 companies |
| Frank Stöcker | Management | 0 companies |
| Amjad Shah | Board of Directors | 0 companies |
| Francis Gerrard Eastaughffe | Board of Directors | 0 companies |
| Niels Peter Langkilde | Chairman | 0 companies |
| Per-Thomas Ivarson | Chairman | 0 companies |
| Jens Christian Hesse Rasmussen | Board of Directors | 0 companies |
| Karsten Lindved | Board of Directors | 0 companies |
| Thorkil Sonne | Board of Directors | 0 companies |
| Henning Vest | Board of Directors | 0 companies |