| Revenue | DKK 3,8M | -40% |
| EBITDA | DKK 243K | -91% |
| Net profit | DKK 4K | -100% |
| Total assets | DKK 9,5M | -26% |
| Equity | DKK 3,4M | -40% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.792 | 4.395 | 3.789 | — | 5.075 | 6.544 | 6.564 | 4.520 | 4.221 | 3.815 | 4.472 | 5.602 | 6.290 | 3.776 |
| Staff expenses | -2.268 | -3.451 | -2.981 | -0 | -3.545 | -4.292 | -4.491 | -4.363 | -4.069 | -3.312 | -3.374 | -3.347 | -3.493 | -3.533 |
| EBITDA | -367 | 944 | 809 | 0 | 1.562 | 2.252 | 2.072 | 157 | 152 | 503 | 1.098 | 2.255 | 2.797 | 243 |
| Depreciation & amort. | -79 | -79 | -86 | -0 | 16 | -4 | -4 | -5 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -445 | 865 | 723 | 0 | 1.546 | 2.248 | 2.068 | 151 | 152 | 503 | 1.098 | 2.255 | 2.797 | 243 |
| Net financials | 0 | 0 | 0 | 0 | -7 | -23 | -55 | -41 | -40 | -37 | -55 | -8 | -16 | -236 |
| Profit before tax | -408 | 826 | 712 | 0 | 1.539 | 2.226 | 2.013 | 111 | 111 | 466 | 1.043 | 2.247 | 2.781 | 6 |
| Tax | -104 | 242 | 184 | -0 | 342 | 493 | 447 | 25 | 25 | 104 | 232 | 494 | 648 | 3 |
| Net profit | -303 | 584 | 529 | 0 | 1.197 | 1.733 | 1.566 | 85 | 87 | 363 | 811 | 1.753 | 2.133 | 4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.163 | 6.868 | 5.008 | 0 | 7.110 | 10.960 | 7.714 | 7.879 | 6.456 | 10.144 | 8.137 | 13.820 | 12.823 | 9.518 |
| Equity | 1.303 | 1.584 | 1.829 | 0 | 2.497 | 3.033 | 3.799 | 2.085 | 2.171 | 2.534 | 3.345 | 5.098 | 5.731 | 3.434 |
| Long-term debt | -138 | 73 | 6 | 0 | 0 | 0 | 0 | 0 | 268 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -4.694 | 5.188 | 3.161 | 0 | 4.602 | 7.925 | 3.914 | 5.773 | 4.016 | 7.045 | 3.693 | 7.623 | 6.452 | 5.965 |
| Total debt | -4.832 | 5.261 | 3.167 | 0 | 4.602 | 7.925 | 3.914 | 5.773 | 4.284 | 7.045 | 3.693 | 7.623 | 6.452 | 5.965 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 2021 | — | — |
JP Management | Management | 2002 | — | — |
TB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
AF Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
AZENZA HOLDING ApS | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Birgitte Mette Enghave | Management | 0 companies |
| John Philip Bertel | Management | 0 companies |
| Thomas Berggrein | Chief Executive Officer | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Anders Fransson | Management | 0 companies |
| Magnus Patrik Fogelström | Chairman | 0 companies |
| Solveig Hagen Nilsen | Board of Directors | 0 companies |
| Jørn Johansen | Chairman | 0 companies |
| Kjell Ivar Wefring Bache | Board of Directors | 0 companies |
| Erik Jörgen Bergkvist | Board of Directors | 0 companies |