| Revenue | DKK 443,7M | +9% |
| EBITDA | DKK -13,7M | -147% |
| Net profit | DKK -8,5M | -124% |
| Total assets | DKK 247,8M | +35% |
| Equity | DKK 112,9M | -7% |
| Employees | 10 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 265.285 | 371.552 | 418.019 | 405.611 | 443.673 |
| Staff expenses | -0 | -0 | -0 | -0 | -14.334 |
| EBITDA | 3.946 | 2.796 | 8.804 | 29.183 | -13.662 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.946 | 2.796 | 8.804 | 29.183 | -13.662 |
| Net financials | -1.077 | -670 | -711 | 2.128 | 2.768 |
| Profit before tax | 2.869 | 2.126 | 8.093 | 31.311 | -10.894 |
| Tax | 5.399 | -1.630 | -3.563 | -4.265 | -2.369 |
| Net profit | -2.530 | 3.756 | 11.656 | 35.576 | -8.525 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 126.762 | 144.568 | 155.935 | 183.818 | 247.814 |
| Equity | 70.428 | 74.184 | 85.840 | 121.416 | 112.892 |
| Long-term debt | 0 | 2.575 | 113 | 1.738 | 6.385 |
| Short-term debt | 51.463 | 63.080 | 62.204 | 54.375 | 121.774 |
| Total debt | 56.334 | 70.384 | 70.095 | 62.402 | 128.159 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SI Chief Executive Officer | Chief Executive Officer | 2021 |
| Former (7) | ||
PK Management | Management | 2004 – 2006 |
SG Management | Management | 2010 – 2013 |
MT Chief Executive Officer | Chief Executive Officer | 2012 – 2014 |
EO Management | Management | 2007 – 2017 |
EG Management | Management | 2013 – 2015 |
SI Chief Executive Officer | Chief Executive Officer | 2015 – 2017 |
IL Chief Executive Officer | Chief Executive Officer | 2011 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Board of Directors | 2018 | |
| Former (15) | ||
| Board of Directors | 2004 – 2005 | |
| Board of Directors | 2012 – 2014 | |
| Board of Directors | 2010 – 2011 | |
| Board of Directors | 2004 – 2016 | |
| Chairman | 2012 – 2015 | |
| Board of Directors | 2005 – 2008 | |
| Chairman | 2008 – 2011 | |
| Chairman | 2004 – 2008 | |
| Board of Directors | 2008 – 2010 | |
| Board of Directors | 2011 – 2012 | |
| Board of Directors | 2004 – 2011 | |
| Board of Directors | 2021 – 2022 | |
| Chairman | 2010 – 2012 | |
| Board of Directors | 2014 – 2021 | |
| Chairman | 2015 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Kristian Flyvholm | Management | 0 companies |
| Salli Irene Hara-Haikkala | Chief Executive Officer | 0 companies |
| Steen Gadsbøll | Management | 0 companies |
| Mario Tomasi | Chief Executive Officer | 0 companies |
| Erik Otto Jørgensen | Management | 0 companies |
| Ercan Gokdag | Management | 0 companies |
| Salli Irene Hara-Haikkala | Chief Executive Officer | 0 companies |
| Isto Lehmusvuori | Chief Executive Officer | 0 companies |
| Michele Luciano Cannone | Board of Directors | 0 companies |
| Sacharius Johannes van Kesteren | Board of Directors | 0 companies |
| Stefano Leoni | Board of Directors | 0 companies |
| André Pascal Surchat | Board of Directors | 0 companies |
| Gani Dudus | Board of Directors | 0 companies |
| Rudolf Franciscus Majenburg | Chairman | 0 companies |
| Sanford David Lyons | Board of Directors | 0 companies |
| Ercan Gokdag | Chairman | 0 companies |
| Jan Erik Juul | Board of Directors | 0 companies |
| Philip Llewellyn Edwards | Chairman | 0 companies |
| Christian F. J. E Raskin | Chairman | 0 companies |
| Ken Karl-Åke Petersson | Board of Directors | 0 companies |
| Stefano Leoni | Board of Directors | 0 companies |
| Per Helge Bauer | Board of Directors | 0 companies |
| Carlo Soprano | Board of Directors | 0 companies |
| Rudolf Franciscus Majenburg | Chairman | 0 companies |
| Alberto Maffioli | Board of Directors | 0 companies |
| Javier Martin Arata | Chairman | 0 companies |