| Revenue | DKK 1,9M | -6% |
| EBITDA | DKK 113K | -3% |
| Net profit | DKK 58K | +21% |
| Total assets | DKK 991K | +26% |
| Equity | DKK 527K | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.196 | 988 | 1.205 | 1.841 | 2.600 | 2.780 | 3.167 | 2.611 | 1.581 | 1.462 | 1.743 | 1.764 | 1.961 | 1.852 |
| Staff expenses | -704.316 | -589 | -520 | -1.262 | -1.805 | -2.066 | -2.226 | -2.097 | -1.290 | -1.274 | -1.500 | -1.491 | -1.656 | -1.555 |
| EBITDA | 50 | 34 | 36 | 114 | 127 | 140 | 319 | 170 | 135 | 129 | 106 | 104 | 117 | 113 |
| Depreciation & amort. | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -37 | -37 | -1 | -0 | -0 | -0 |
| EBIT | 50 | 34 | 36 | 114 | 127 | 140 | 319 | 170 | 98 | 92 | 105 | 104 | 116 | 113 |
| Net financials | -7.042 | 18 | 23 | 3 | -44 | -52 | 8 | -19 | -38 | -23 | 28 | -63 | -48 | -29 |
| Profit before tax | 10.458 | 52 | 58 | 117 | 83 | 88 | 326 | 151 | 60 | 69 | 133 | 41 | 69 | 84 |
| Tax | 10.404 | 15 | 20 | 28 | 22 | 35 | 75 | 31 | 24 | 16 | 31 | 14 | 21 | 26 |
| Net profit | 54 | 37 | 38 | 89 | 61 | 53 | 251 | 120 | 36 | 53 | 102 | 26 | 48 | 58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.363 | 1.386 | 1.536 | 1.445 | 927 | 1.008 | 1.352 | 1.573 | 638 | 669 | 728 | 712 | 785 | 991 |
| Equity | 1.096 | 1.134 | 1.172 | 1.261 | 622 | 675 | 934 | 1.054 | 240 | 293 | 395 | 421 | 469 | 527 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 267 | 252 | 365 | 184 | 305 | 333 | 417 | 519 | 385 | 376 | 333 | 291 | 316 | 463 |
| Total debt | 267 | 252 | 365 | 184 | 305 | 333 | 417 | 519 | 398 | 376 | 333 | 291 | 316 | 463 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Management | Management | 2005 | — | — |
SS Management | Management | 2002 | — | — |
TW Management | Management | 2020 | — | — |
JM Management | Management | 2004 | — | — |
HU Audit | Audit | 2002 | — | — |
JH Management | Management | 2002 | — | — |
FC Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Paul Fallon | Management | 0 companies |
| Steen Schierbeck | Management | 0 companies |
| Timothy Wayne Traud | Management | 0 companies |
| Joseph Martin Mc Cann | Management | 0 companies |
| Henrik Ulvsgaard | Audit | 0 companies |
| John Henry Mc Cabe | Management | 0 companies |
| Fredrik Carlsson | Management | 0 companies |
| James Wesley Peck | Board of Directors | 0 companies |
| James Nicholas Sykes | Board of Directors | 0 companies |
| Louis Gaviglia | Chairman | 0 companies |
| Randale Scott Barko | Board of Directors | 0 companies |
| Otto Johannes Theodorus Maria Bik | Chairman | 0 companies |
| Theodore Edward Lapres III | Board of Directors | 0 companies |
| John Henry McGabe | Board of Directors | 0 companies |
| Chang Yu Nelson Ngai | Chairman | 0 companies |
| Theodore Edward Lapres III | Board of Directors | 0 companies |
| James Peter O'Gorman | Board of Directors | 0 companies |
| Jyrki Keronen | Board of Directors | 0 companies |
| Sergio Cadavid | Board of Directors | 0 companies |
| John Douglas Macinnes | Board of Directors | 0 companies |
| Ryan Matthew Schwartz | Chairman | 0 companies |
| Ulrik Fleischer-Michaelsen | Board of Directors | 0 companies |
| Gerald Schatz | Board of Directors | 0 companies |
| Gregory Guy Adams | Board of Directors | 0 companies |