| Revenue | DKK 5,7M | -50% |
| EBITDA | DKK -14,4M | -12% |
| Net profit | DKK -13,5M | +0% |
| Total assets | DKK 10,3M | -27% |
| Equity | DKK -45,3M | -42% |
| Employees | 38 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -27.552 | -30.831 | 36.687 | 37.163 | 39.253 | 39.627 | 38.154 | 28.128 | 4.675 | 8.105 | 13.827 | 11.294 | 5.656 |
| Staff expenses | -23.269 | -24.605 | -26.883 | -27.539 | -28.901 | -29.107 | -28.379 | -25.439 | -14.748 | -12.794 | -19.201 | -24.096 | -19.847 |
| EBITDA | -2.492 | -4.242 | 9.803 | 9.624 | 10.352 | 10.520 | 9.775 | 2.689 | -10.073 | -4.689 | -5.374 | -12.802 | -14.385 |
| Depreciation & amort. | -895 | -992 | -1.124 | -1.367 | -2.021 | -1.802 | -1.584 | -1.552 | -1.585 | -1.358 | -1.139 | -895 | -265 |
| EBIT | -3.387 | -5.234 | 8.680 | 8.257 | 8.331 | 8.718 | 8.191 | 1.138 | -11.658 | -6.047 | -6.512 | -13.697 | -14.650 |
| Net financials | -141 | -156 | 16 | 38 | 35 | -40 | -62 | -9 | -113 | -80 | 301 | 7 | 166 |
| Profit before tax | -3.414 | -5.246 | 8.696 | 8.295 | 8.366 | 8.826 | 8.164 | 1.128 | -11.771 | -6.127 | -6.211 | -13.690 | -14.484 |
| Tax | -0 | -0 | -0 | -0 | 1.842 | 1.946 | -0 | 254 | -0 | -213 | -187 | -132 | -987 |
| Net profit | -2.560 | -3.938 | 6.562 | 6.396 | 6.524 | 6.880 | 6.361 | 874 | -9.188 | -5.914 | -6.024 | -13.558 | -13.497 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.209 | 20.074 | 26.110 | 25.816 | 26.150 | 27.073 | 23.760 | 17.772 | 9.910 | 18.283 | 12.374 | 14.107 | 10.270 |
| Equity | 6.477 | 10.000 | 10.000 | 10.000 | 16.524 | 16.880 | 8.361 | 2.874 | -6.313 | -12.227 | -18.251 | -31.809 | -45.306 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 251 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -8.320 | -9.777 | 15.925 | 14.972 | 8.685 | 9.292 | 14.599 | 13.935 | 16.223 | 30.510 | 30.625 | 45.916 | 55.576 |
| Total debt | -8.320 | -9.777 | 15.925 | 14.972 | 8.685 | 9.292 | 14.599 | 14.187 | 16.223 | 30.510 | 30.625 | 45.916 | 55.576 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WM Management | Management | 2012 | — | — |
IO Founder | Founder | 2003 | — | — |
AO Founder | Founder | 2003 | — | — |
BG Management | Management | 2012 | — | — |
EH Founder | Founder | 2003 | — | — |
EH Management | Management | 2005 | — | — |
UP Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
GH Founder | Founder | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARKGRAF ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Wicki Maria Larsen | Management | 0 companies |
| Ivar Opsahl | Founder | 0 companies |
| Arill Ottersen | Founder | 0 companies |
| Birgitta Giertz | Management | 0 companies |
| Ernst Høva | Founder | 0 companies |
| Ernst Høva | Management | 0 companies |
| Uwe Peter Hugo Löffler | Chief Executive Officer | 0 companies |
| George Harold Fulford | Founder | 0 companies |
| Uwe Peter Hugo Löffler | Chairman | 0 companies |
| Rune Andersen | Chairman | 0 companies |
| Ann Erna Marita Ceder | Board of Directors | 0 companies |
| Geoge Harold Fulford | Board of Directors | 0 companies |
| Per Arne Christer Lundberg | Board of Directors | 0 companies |