| Revenue | DKK -14K | -36% |
| EBITDA | DKK -14K | +36% |
| Net profit | DKK 344K | -43% |
| Total assets | DKK 11,4M | +4% |
| Equity | DKK 10,6M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -34.005 | -668 | 4.654 | 6.851 | 6.540 | 36 | -19 | -8 | -13 | -20 | -19 | -22 | -14 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -34.005 | -668 | 4.654 | 6.851 | 6.540 | 36 | -19 | -8 | -13 | -20 | -19 | -22 | -14 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -34.005 | -668 | 4.654 | 6.851 | 6.540 | 36 | -19 | -8 | -13 | -20 | -19 | -22 | -14 |
| Net financials | 0 | -9 | -321 | -330 | -31 | 675 | 356 | 347 | 838 | -25 | 121 | 819 | 473 |
| Profit before tax | -34.005 | -676 | 4.333 | 6.521 | 6.509 | 711 | 337 | 339 | 826 | -45 | 102 | 796 | 459 |
| Tax | -1.016 | -71 | -283 | 2.916 | 1.067 | 133 | 58 | 87 | 141 | 9 | 19 | 187 | 115 |
| Net profit | -32.989 | -606 | 4.616 | 3.606 | 5.442 | 578 | 279 | 252 | 684 | -54 | 83 | 609 | 344 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.911 | 4.080 | 8.451 | 9.637 | 13.782 | 10.264 | 10.175 | 9.235 | 10.063 | 10.015 | 10.107 | 10.903 | 11.363 |
| Equity | -32.837 | -6.408 | -1.793 | 2.384 | 7.827 | 8.404 | 8.683 | 8.935 | 9.620 | 9.566 | 9.648 | 10.257 | 10.602 |
| Long-term debt | 0 | 0 | 613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 37.748 | 10.489 | 10.243 | 7.253 | 5.955 | 1.859 | 1.492 | 300 | 444 | 450 | 458 | 646 | 762 |
| Total debt | 37.748 | 10.489 | 10.243 | 7.253 | 5.955 | 1.859 | 1.492 | 300 | 444 | 450 | 458 | 646 | 762 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2025 | — | — |
DF Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
BA Management | Management | 2015 | — | — |
NO Audit | Audit | 2004 | — | — |
EK Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
LN | Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Sean Sammie | Management | 0 companies |
| Desmond Frederick Richard Longe | Chief Executive Officer | 0 companies |
| Ben Andrew Nicholas | Management | 0 companies |
| Niels Ole Ellegaard | Audit | 0 companies |
| Eireann Kelly | Management | 0 companies |
| Dalraj Singh Bahia | Chairman | 0 companies |
| Jim Rankenberg | Board of Directors | 0 companies |
| Gregers Rolighed Lauridsen | Board of Directors | 0 companies |
| Lars Kristian Hysén | Board of Directors | 0 companies |
| Per Gørup Therkildsen | Board of Directors | 0 companies |
| Allan Søby Feldt | Board of Directors | 0 companies |
| Michael Short | Chairman | 0 companies |
| Michael Lyddon | Chairman | 0 companies |
| Max Alastair John Wright | Board of Directors | 0 companies |
| Duncan Edward Fay | Chairman | 0 companies |
| Simon Skarsholm | Board of Directors | 0 companies |
| Sophie Elizabeth Thomas | Board of Directors | 0 companies |
| Kevin Peter Mikkelsen | Board of Directors | 0 companies |
| Tahir Siddique | Board of Directors | 0 companies |
| Leo Noer | Chairman | 0 companies |