| Revenue | DKK 543K | -78% |
| EBITDA | DKK -2,7M | -456% |
| Net profit | DKK -2,6M | -421% |
| Total assets | DKK 19M | +231% |
| Equity | DKK 6,5M | +213% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 809 | 531 | 86 | 0 | -126 | -374 | -287 | -49 | 1.559 | 2.698 | 4.443 | 2.524 | 543 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -290 | -1.056 | -1.261 | -2.285 | -2.356 | -3.141 | -3.012 | -3.254 |
| EBITDA | -30 | -104 | -115 | -118 | -126 | -664 | -1.343 | -1.311 | -727 | 342 | 1.302 | -488 | -2.711 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -1 | -4 | -4 | -4 | -6 | -7 | -10 | -128 |
| EBIT | -30 | -104 | -115 | -118 | -126 | -665 | -1.347 | -1.314 | -730 | 336 | 1.294 | -498 | -2.839 |
| Net financials | -1 | -1 | -4 | -6 | -14 | -22 | -36 | -64 | -117 | -216 | -200 | -136 | -368 |
| Profit before tax | -31 | -105 | -119 | -124 | -140 | -687 | -1.382 | -1.378 | -847 | 120 | 1.094 | -633 | -3.207 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -480 | -137 | -620 |
| Net profit | -31 | -105 | -119 | -124 | -140 | -687 | -1.382 | -1.378 | -847 | 120 | 1.574 | -496 | -2.586 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 765 | 110 | 210 | 214 | 54 | 1.559 | 518 | 1.809 | 6.802 | 11.188 | 8.638 | 5.746 | 19.045 |
| Equity | 17 | -88 | -207 | -331 | -471 | 42 | -1.341 | -2.719 | -3.566 | -3.446 | 2.578 | 2.082 | 6.509 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.653 | 2.069 | 0 |
| Short-term debt | 748 | 197 | 416 | 545 | 525 | 1.517 | 1.859 | 4.528 | 10.367 | 14.633 | 2.406 | 1.595 | 25.073 |
| Total debt | 748 | 197 | 416 | 545 | 525 | 1.517 | 1.859 | 4.528 | 10.367 | 14.633 | 6.060 | 3.664 | 25.073 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TR Management | Management | 2017 | — | — |
EM Management | Management | 2017 | — | — |
AI Management | Management | 2023 | — | — |
JV Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
JR Management | Management | 2004 | — | — |
KS Management | Management | 2003 | — | — |
SM Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Thierry Robert Arthur Philippe | Management | 0 companies |
| Eric Michel Jacquet | Management | 0 companies |
| Alexandre Iacovella | Management | 0 companies |
| Jean-Luc Vogt | Chief Executive Officer | 0 companies |
| Joël Robert Pierre Schneeweis | Management | 0 companies |
| Klaus Søgaard | Management | 0 companies |
| Steen Mogensen | Management | 0 companies |
| eric Michel Jacquet | Board of Directors | 0 companies |
| Jan-Erik Gunnar Svensson | Chairman | 0 companies |
| Philippe Goczol | Board of Directors | 0 companies |
| Niels Thomas Heering | Board of Directors | 0 companies |