| Revenue | DKK 808K | -60% |
| EBITDA | DKK 808K | -60% |
| Net profit | DKK 553K | -63% |
| Total assets | DKK 10M | -65% |
| Equity | DKK 1,1M | -47% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 818 | -160 | 1.341 | 1.894 | 1.992 | 1.900 | 2.571 | 1.926 | 1.812 | 3.187 | 2.686 | 2.024 | 808 |
| Staff expenses | -525 | -499 | -483 | -290 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 293 | -659 | 858 | 1.604 | 1.992 | 1.900 | 2.571 | 1.926 | 1.812 | 3.187 | 2.686 | 2.024 | 808 |
| Depreciation & amort. | -136 | -73 | -40 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 157 | -732 | 818 | 1.602 | 1.992 | 1.900 | 2.571 | 1.926 | 1.812 | 3.187 | 2.686 | 2.024 | 808 |
| Net financials | -376 | -184 | -102 | -110 | -190 | -126 | -133 | -154 | -187 | -254 | -447 | -130 | -99 |
| Profit before tax | -218 | -916 | 716 | 1.492 | 1.803 | 1.774 | 2.438 | 1.771 | 1.625 | 2.934 | 2.239 | 1.894 | 709 |
| Tax | -31 | -218 | 218 | 325 | 397 | 393 | 537 | 390 | 358 | 650 | 492 | 417 | 156 |
| Net profit | -188 | -698 | 498 | 1.167 | 1.406 | 1.381 | 1.901 | 1.382 | 1.268 | 2.284 | 1.747 | 1.478 | 553 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.476 | 17.183 | 10.740 | 17.032 | 16.365 | 17.400 | 19.850 | 15.809 | 17.016 | 18.949 | 22.318 | 28.980 | 10.011 |
| Equity | -4.718 | -5.416 | -4.918 | -3.751 | -2.345 | -964 | 937 | 2.319 | 2.205 | 2.785 | 2.248 | 1.979 | 1.054 |
| Long-term debt | 9.313 | 9.313 | 5.960 | 5.960 | 4.470 | 2.235 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.881 | 12.654 | 9.698 | 14.823 | 14.240 | 16.129 | 18.912 | 13.490 | 14.812 | 16.165 | 20.070 | 27.001 | 8.957 |
| Total debt | 20.194 | 21.967 | 15.658 | 20.783 | 18.710 | 18.364 | 18.912 | 13.490 | 14.812 | 16.165 | 20.070 | 27.001 | 8.957 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2004 | — | — |
SE Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Audit | 2004 | — | — | |
SW Management | Management | 2009 | — | — |
AR Management | Management | 2010 | — | — |
CH Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
AC Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Steffen Eckert | Chief Executive Officer | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Stefaan Walter J De Ganck | Management | 0 companies |
| Aidas Rakauskas | Management | 0 companies |
| Christian Howe | Chief Executive Officer | 0 companies |
| Arnaud Cyrill Claude Protat | Chief Executive Officer | 0 companies |
| Koen Sturtewagen | Board of Directors | 0 companies |
| Henrik Møgelmose | Board of Directors | 0 companies |
| Jean-Marc Fayoux | Chairman | 0 companies |
| Thomas Strauss | Board of Directors | 0 companies |
| Sophie Madeleine Marie Vergne ép. Leconte | Chairman | 0 companies |
| Pierre-Yves Marie Sachet | Chairman | 0 companies |
| Vincent Jacques Couvelaere | Chairman | 0 companies |
| Nicolas Cristobal Moragues usage Moragues-RIPOLL | Board of Directors | 0 companies |
| Sandrine Saboureau | Board of Directors | 0 companies |
| Marc Antoine Mengus | Board of Directors | 0 companies |
| Aleksander Krzysztof Zagorski | Chairman | 0 companies |
| Arnaud Pathiaux | Board of Directors | 0 companies |
| Peter Kim Ketelsen | Board of Directors | 0 companies |
| Bruno Daude-Lagrave | Chairman | 0 companies |
| Manuel Raphaël Olivier | Chairman | 0 companies |
| Marc Guillaume Galtier | Chairman | 0 companies |
| Vincent, Pierre, Paul Pubert | Board of Directors | 0 companies |
| Giedrė Tamošaitienė | Board of Directors | 0 companies |
| Aleksander Krzysztof Zagorski | Chairman | 0 companies |
| Franck, Roger, Marie Briatta | Board of Directors | 0 companies |