| Revenue | DKK 9,5M | -66% |
| EBITDA | DKK 4,6M | -70% |
| Net profit | DKK 2,9M | -77% |
| Total assets | DKK 37,2M | +27% |
| Equity | DKK 21,1M | +16% |
| Employees | 16 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 42.716 | 68.261 | 96.765 | 84.707 | 42.355 | 45.674 | 45.316 | 46.684 | 47.521 | 25.317 | 27.748 | 9.511 |
| Staff expenses | -53.103 | -46.125 | -55.656 | -46.575 | -12.512 | -12.727 | -11.967 | -11.550 | -12.205 | -12.120 | -12.349 | -4.957 |
| EBITDA | -10.387 | 22.136 | 41.109 | 38.132 | 29.843 | 32.947 | 33.349 | 35.134 | 35.316 | 13.197 | 15.399 | 4.554 |
| Depreciation & amort. | -10.184 | -22.635 | -24.084 | -22.503 | -6.119 | -3.188 | -2.526 | -2.639 | -2.552 | -2.303 | -1.516 | -662 |
| EBIT | -20.571 | -499 | 17.025 | 15.629 | 23.724 | 29.759 | 30.823 | 32.495 | 32.764 | 10.894 | 13.883 | 3.892 |
| Net financials | -5.509 | -1.286 | -2.362 | 110 | -538 | 109 | 914 | -96 | -142 | -631 | 2.275 | -106 |
| Profit before tax | -26.080 | -1.785 | 14.663 | 15.739 | 23.186 | 29.868 | 31.737 | 32.399 | 32.622 | 10.263 | 16.158 | 3.786 |
| Tax | -4.765 | -835 | 3.272 | 4.042 | 5.537 | 6.591 | 6.734 | 7.189 | 7.146 | 2.340 | 3.616 | 862 |
| Net profit | -21.315 | -950 | 11.391 | 11.697 | 17.649 | 23.277 | 25.003 | 25.210 | 25.476 | 7.923 | 12.542 | 2.924 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 147.358 | 95.882 | 77.560 | 73.982 | 46.500 | 51.568 | 70.472 | 99.888 | 129.999 | 129.772 | 29.358 | 37.186 |
| Equity | 22.522 | 20.934 | 32.870 | 33.747 | 23.208 | 24.542 | 49.464 | 74.986 | 100.460 | 108.381 | 18.169 | 21.092 |
| Long-term debt | 6.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 118.647 | 74.948 | 44.690 | 40.235 | 23.292 | 24.679 | 18.815 | 24.006 | 28.723 | 21.060 | 11.165 | 16.094 |
| Total debt | 124.836 | 74.948 | 44.690 | 40.235 | 23.292 | 24.679 | 18.815 | 24.006 | 28.723 | 21.060 | 11.165 | 16.094 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NP Management | Management | 2024 | — | — |
JF Management | Management | 2018 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
GB Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
JA Founder | Founder | 2001 | — | — |
LR Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
IS Management | Management | 2007 | — | — |
PB Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
Equity Datterholding 13 ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Nicklas Per Molin | Management | 0 companies |
| Jan Færch | Management | 0 companies |
| Jens Søndergaard | Chief Executive Officer | 0 companies |
| Gregor Benedikt Bieler | Chief Executive Officer | 0 companies |
| Jacob Ajsen | Founder | 0 companies |
| Lotte Reith Hoffmann | Chief Executive Officer | 0 companies |
| Ivan Sandqvist | Management | 0 companies |
| Peter Bredgaard | Chief Executive Officer | 0 companies |
| Jonas von Barnekow Benzon Hemmingsen | Board of Directors | 0 companies |
| Benny Ajsen | Board of Directors | 0 companies |
| Robert Paul Gerstmann | Board of Directors | 0 companies |
| Morten Bruun Steiner | Board of Directors | 0 companies |
| Nicklas Per Molin | Chairman | 0 companies |
| Anna Helena Axhamre | Board of Directors | 0 companies |
| Allan Krogsgaard Jakobsen | Chairman | 0 companies |
| Russ Shaw | Board of Directors | 0 companies |
| Jan Hove Sørensen | Chairman | 0 companies |
| Geoffrey Iddison | Board of Directors | 0 companies |
| Juha Christen Christensen | Board of Directors | 0 companies |
| Steen Parsholt | Board of Directors | 0 companies |
| Mads Peter Hytteballe Andersen | Chairman | 0 companies |
| Björn Henrik Johannes Zethraeus | Board of Directors | 0 companies |
| Odd Bolin | Chairman | 0 companies |
| Henrik Lund-Nielsen | Chairman | 0 companies |
| Niels Garde Toft | Board of Directors | 0 companies |
| Roshan Brice Saldanha | Chairman | 0 companies |