| Revenue | DKK 20,6M | +19% |
| EBITDA | DKK 3,9M | +119% |
| Net profit | DKK 3,4M | +120% |
| Total assets | DKK 19,9M | +11% |
| Equity | DKK 6,6M | +106% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.336 | 20.247 | 25.556 | 17.413 | 17.741 | 21.078 | 24.548 | 22.407 | 19.200 | 20.415 | 18.082 | 17.252 | 20.558 |
| Staff expenses | -8.391 | -11.425 | -12.801 | -11.282 | -13.889 | -17.556 | -19.492 | -17.157 | -15.553 | -18.821 | -16.585 | -15.453 | -16.620 |
| EBITDA | -2.176 | 1.812 | 1.959 | -991 | 3.853 | 3.521 | 5.057 | 5.251 | 3.647 | 1.594 | 1.498 | 1.795 | 3.933 |
| Depreciation & amort. | -54 | -777 | -902 | -988 | -1.076 | -1.494 | -969 | -648 | -597 | -507 | -102 | -74 | -86 |
| EBIT | -2.229 | 1.035 | 1.057 | -1.980 | 2.776 | 2.028 | 4.088 | 4.603 | 3.050 | 1.087 | 1.396 | 1.721 | 3.847 |
| Net financials | -216 | -272 | -223 | -116 | -399 | -102 | -85 | 99 | -241 | -66 | -209 | 218 | 480 |
| Profit before tax | -2.446 | 763 | 834 | -2.096 | 2.377 | 1.926 | 4.003 | 4.701 | 2.809 | 1.022 | 1.187 | 1.939 | 4.327 |
| Tax | 449 | 188 | 306 | -520 | 243 | 78 | 471 | 1.039 | 605 | 232 | 349 | 407 | 951 |
| Net profit | -2.895 | 575 | 528 | -1.576 | 2.134 | 1.848 | 3.532 | 3.662 | 2.204 | 790 | 838 | 1.532 | 3.376 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.874 | 14.265 | 13.465 | 8.995 | 13.196 | 18.574 | 23.420 | 29.895 | 12.636 | 12.922 | 14.096 | 17.898 | 19.871 |
| Equity | 2.335 | 2.909 | 3.438 | 1.862 | 3.996 | 5.844 | 9.375 | 13.038 | 3.370 | 1.618 | 1.656 | 3.188 | 6.564 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 534 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.540 | 11.355 | 10.027 | 7.133 | 9.200 | 12.730 | 14.045 | 16.323 | 9.180 | 11.067 | 12.440 | 14.709 | 13.306 |
| Total debt | 6.540 | 11.355 | 10.027 | 7.133 | 9.200 | 12.730 | 14.045 | 16.858 | 9.180 | 11.067 | 12.440 | 14.709 | 13.306 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Management | Management | 2020 | — | — |
OA Management | Management | 2002 | — | — |
PR Management | Management | 2010 | — | — |
MJ Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
KM Management | Management | 2002 | — | — |
WM Management | Management | 2015 | — | — |
DL Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Holm Jørgensen | Management | 0 companies |
| Odd Arne Folkestad | Management | 0 companies |
| Per Ronny Stav | Management | 0 companies |
| Mark James Clayton | Chief Executive Officer | 0 companies |
| Kim Madsen | Management | 0 companies |
| William Millard | Management | 0 companies |
| Dagfinn Lande Kolstad | Chief Executive Officer | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Morten Uglebjerg | Board of Directors | 0 companies |
| Goncalo Manuel Diogo Da Silva Leitao | Board of Directors | 0 companies |
| Helge Strypet | Board of Directors | 0 companies |
| William Jackson Blench | Board of Directors | 0 companies |
| Stig Kjønstad | Chairman | 0 companies |
| Jacques André Martin Bruins Slot | Board of Directors | 0 companies |
| Arie van Marion | Board of Directors | 0 companies |
| Karl David Jeremias Jansson | Chairman | 0 companies |
| Paul James Vogel | Board of Directors | 0 companies |
| Joannes Adrianus Petrus Henricus de Rooij | Board of Directors | 0 companies |
| Michal Eisenberg | Board of Directors | 0 companies |
| Herbert Hendrikus van Zijl | Board of Directors | 0 companies |
| Russell Wyn John Alexander | Board of Directors | 0 companies |
| Matthew Thomas Bagley | Chairman | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |