| Revenue | DKK -1,2M | -61% |
| EBITDA | DKK -7,2M | +34% |
| Net profit | DKK -6,4M | +37% |
| Total assets | DKK 21,3M | -29% |
| Equity | DKK 21,1M | -23% |
| Employees | 10 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 9.961 | 10.043 | 9.931 | -3.025 | -1.185 |
| Staff expenses | -7.713 | -6.136 | -8.943 | -7.834 | -5.987 |
| EBITDA | -11.894 | 3.907 | 987 | -10.860 | -7.172 |
| Depreciation & amort. | -353 | -346 | -89 | -102 | -331 |
| EBIT | -12.247 | 3.560 | 898 | -10.962 | -7.503 |
| Net financials | -976 | 633 | 659 | 825 | 1.064 |
| Profit before tax | -13.223 | 4.193 | 1.558 | -10.136 | -6.439 |
| Tax | 236 | 923 | 347 | 5 | -0 |
| Net profit | -13.459 | 3.270 | 1.211 | -10.142 | -6.439 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 38.390 | 38.499 | 39.768 | 29.855 | 21.251 |
| Equity | 33.155 | 36.425 | 37.636 | 27.495 | 21.056 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.217 | 2.074 | 2.132 | 2.360 | 195 |
| Total debt | 5.217 | 2.074 | 2.132 | 2.360 | 195 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
CY Management | Management | 2022 – 2023 |
MO Chief Executive Officer | Chief Executive Officer | 2009 – 2012 |
TO Chief Executive Officer | Chief Executive Officer | 2019 – 2022 |
| Audit | 2007 – 2011 | |
JK Management | Management | 2006 – 2009 |
VM Management | Management | 2012 – 2013 |
SM Management | Management | 2013 – 2019 |
EK Management | Management | 2023 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (14) | ||
| Chairman | 2012 – 2012 | |
| Chairman | 2009 – 2010 | |
| Chairman | 2010 – 2012 | |
| Chairman | 2019 – 2020 | |
| Chairman | 2014 – 2017 | |
| Deputy Chairman | 2006 – 2006 | |
| Chairman | 2020 – 2025 | |
| Board of Directors | 2006 – 2006 | |
| Board of Directors | 2020 – 2025 | |
| Board of Directors | 2006 – 2007 | |
| Board of Directors | 2017 – 2019 | |
| Chairman | 2012 – 2014 | |
| Chairman | 2006 – 2008 | |
| Board of Directors | 2017 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2006 | |
| Individual | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Cindy Yvette Pitrat | Management | 0 companies |
| Manfred Oswald Walbert | Chief Executive Officer | 0 companies |
| Thomas Oliver McGimpsey | Chief Executive Officer | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Jesper Krogdahl | Management | 0 companies |
| Vivek Madhav Joshi | Management | 0 companies |
| Stephen Michael Abely | Management | 0 companies |
| Elizabeth Karpinski Vonne | Management | 0 companies |
| Matthew Kam-Yuen Au | Chairman | 0 companies |
| William Thomas Tinsley | Chairman | 0 companies |
| Steven Arthur Uhlir | Chairman | 0 companies |
| Jürgen August Braun | Chairman | 0 companies |
| Inge Lise Brink Olsen | Chairman | 0 companies |
| Katrine Bjarni | Deputy Chairman | 0 companies |
| Andreas Breitkopf | Chairman | 0 companies |
| Susan Bjarni | Board of Directors | 0 companies |
| Anders Kristian Worsøe | Board of Directors | 0 companies |
| Kjeld Henning Petersen | Board of Directors | 0 companies |
| Jacob Holst Vinther | Board of Directors | 0 companies |
| Brett Edward Sargent | Chairman | 0 companies |
| Nadim Ilyas Maluf | Chairman | 0 companies |
| Diane Louise Wotus | Board of Directors | 0 companies |