| Revenue | DKK 7,3M | +117% |
| EBITDA | DKK 7,3M | +118% |
| Net profit | DKK 5,5M | +138450% |
| Total assets | DKK 171,5M | +1% |
| Equity | DKK 154,1M | +4% |
| Employees | 0 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|
| Revenue | 58.851 | -16.004 | 26.478 | 19.830 | 4.212 | 3.365 | 7.304 |
| Staff expenses | -43.977 | -51.477 | -40.891 | -15.548 | -87 | -22 | -1 |
| EBITDA | 14.874 | -67.481 | -14.413 | -30.752 | 6.882 | 3.343 | 7.303 |
| Depreciation & amort. | -19.758 | -17.017 | -9.603 | -6.781 | -4.125 | -2.637 | -625 |
| EBIT | -4.884 | -84.498 | -24.016 | -37.533 | 2.757 | 706 | 6.678 |
| Net financials | 3.041 | -4.413 | -223.578 | -46.151 | -1.496 | 450 | 548 |
| Profit before tax | -1.843 | -88.911 | -247.594 | -48.650 | -1.496 | 1.157 | 7.226 |
| Tax | -2.567 | -19.788 | -6.197 | -2.750 | -1.593 | 1.153 | 1.684 |
| Net profit | 724 | -69.123 | -241.397 | -45.900 | 97 | 4 | 5.542 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|
| Total assets | 574.881 | 390.828 | 286.492 | 188.845 | 169.370 | 169.598 | 171.547 |
| Equity | 225.732 | 156.609 | -84.788 | -130.688 | 148.535 | 148.539 | 154.082 |
| Long-term debt | 25.013 | 18.152 | 11.274 | 5.603 | 4.158 | 0 | 0 |
| Short-term debt | 292.330 | 202.920 | 344.299 | 277.933 | 11.703 | 17.343 | 17.461 |
| Total debt | 317.343 | 221.072 | 355.573 | 283.536 | 15.861 | 17.343 | 17.461 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 2019 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
SS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
PF Management | Management | 2002 | — | — |
Pv Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
MN Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 | |
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Christian Hansen | Management | 0 companies |
| John Hartvig Larsen | Chief Executive Officer | 0 companies |
| Sander Splinter | Chief Executive Officer | 0 companies |
| Peter Frank Hansen | Management | 0 companies |
| Peter van Zwieten | Chief Executive Officer | 0 companies |
| Markus Nicolaas de Jong | Chief Executive Officer | 0 companies |
| Graham Farraday Mosford | Chairman | 0 companies |
| Morten Kammer | Board of Directors | 0 companies |
| Peter Johannes Boer | Board of Directors | 0 companies |
| Ferdinand Martinus Nicolai Lupescu | Chairman | 0 companies |
| Jens Jørgen Enggaard | Board of Directors | 0 companies |
| Hans Bekkevold | Board of Directors | 0 companies |
| Raffaele Hendrikus Tripadelli | Board of Directors | 0 companies |
| Jan van Seumeren | Board of Directors | 0 companies |
| Erik Mark Rave | Board of Directors | 0 companies |
| Erik Mark Rave | Board of Directors | 0 companies |
| Patrick van Seumeren | Board of Directors | 0 companies |
| Herman Smit | Board of Directors | 0 companies |
| Jan Arie Kleijn | Board of Directors | 0 companies |
| Poul Thorup | Board of Directors | 0 companies |