| Revenue | DKK 11,5M | +43% |
| EBITDA | DKK 4,1M | +125% |
| Net profit | DKK 3,3M | +138% |
| Total assets | DKK 32,1M | +15% |
| Equity | DKK 20,1M | +19% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.050 | 4.200 | 5.819 | 7.355 | 8.734 | 6.634 | 5.148 | 6.222 | 6.487 | 8.443 | 9.540 | 8.007 | 11.479 |
| Staff expenses | -4.113 | -3.699 | -4.696 | -6.497 | -7.076 | -5.501 | -3.660 | -4.844 | -5.087 | -6.735 | -7.514 | -6.207 | -7.427 |
| EBITDA | 937 | 502 | 1.123 | 857 | 1.658 | 1.133 | 1.488 | 1.378 | 1.400 | 1.708 | 2.026 | 1.800 | 4.051 |
| Depreciation & amort. | -0 | -27 | -46 | -39 | -265 | -52 | -51 | -42 | -16 | -15 | -10 | -10 | -16 |
| EBIT | 937 | 474 | 1.077 | 818 | 1.393 | 1.081 | 1.437 | 1.336 | 1.384 | 1.693 | 2.016 | 1.789 | 4.035 |
| Net financials | 51 | -80 | -55 | 43 | -93 | -80 | -57 | -63 | -87 | -92 | -100 | -13 | -9 |
| Profit before tax | 988 | 394 | 1.022 | 861 | 1.300 | 1.002 | 1.380 | 1.273 | 1.297 | 1.602 | 1.916 | 1.803 | 4.026 |
| Tax | 256 | 103 | 249 | 204 | 292 | 465 | 334 | 217 | 137 | -1 | 462 | 427 | 755 |
| Net profit | 732 | 291 | 773 | 657 | 1.007 | 536 | 1.046 | 1.056 | 1.160 | 1.603 | 1.455 | 1.376 | 3.271 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.715 | 10.889 | 13.329 | 14.094 | 16.298 | 17.161 | 19.467 | 18.201 | 22.415 | 27.351 | 22.052 | 28.030 | 32.137 |
| Equity | 5.830 | 6.121 | 6.894 | 7.551 | 8.559 | 9.095 | 10.141 | 11.197 | 12.357 | 13.960 | 15.415 | 16.790 | 20.062 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 9 |
| Short-term debt | 3.886 | 4.769 | 6.417 | 6.521 | 7.707 | 7.952 | 9.206 | 6.924 | 10.058 | 13.392 | 6.637 | 11.230 | 12.066 |
| Total debt | 3.886 | 4.769 | 6.417 | 6.521 | 7.707 | 8.066 | 9.326 | 6.924 | 10.058 | 13.392 | 6.637 | 11.240 | 12.075 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BP Management | Management | 2017 | — | — |
JL Management | Management | 2016 | — | — |
AJ Management | Management | 2003 | — | — |
CJ Management | Management | 2010 | — | — |
JD Management | Management | 2018 | — | — |
MB Management | Management | 2006 | — | — |
AN Management | Management | 2012 | — | — |
MJ Management | Management | 2013 | — | — |
GS Management | Management | 2023 | — | — |
JW Management | Management | 2005 | — | — |
JL Management | Management | 2003 | — | — |
WR Management | Management | 2018 | — | — |
AJ Management | Management | 2003 | — | — |
SR Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
LJ Management | Management | 2019 | — | — |
CR Management | Management | 2006 | — | — |
JR Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Patrick McKeon | Management | 0 companies |
| Jacqueline Lee Studer | Management | 0 companies |
| Andreas Josef Alois Herzog | Management | 0 companies |
| Carl Jonas Larsson | Management | 0 companies |
| Jeffery Donn Chadbourne | Management | 0 companies |
| Monique Birgitta Koeleman | Management | 0 companies |
| Ali Naqui | Management | 0 companies |
| Michael James Williams | Management | 0 companies |
| Geoffrey Scott Baur | Management | 0 companies |
| Jonathan Wight Ayers | Management | 0 companies |
| Jan Lundqvist | Management | 0 companies |
| Willard R Blanche Jr | Management | 0 companies |
| Andreas Josef Alois | Management | 0 companies |
| Susan Rolande McPartlan | Chief Executive Officer | 0 companies |
| Lily Joann Lu | Management | 0 companies |
| Conan Ritchie Deady | Management | 0 companies |
| John Royal Morton | Management | 0 companies |