| Revenue | DKK 536K | -193% |
| EBITDA | DKK -13K | +99% |
| Net profit | DKK 21,7M | +59% |
| Total assets | DKK 337,6M | +11% |
| Equity | DKK 261,6M | +9% |
| Employees | 1 | — |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | 353 | 1.933 | 727 | -14.206 | 1.541 | 822 | 1.382 | -8.066 | 9.368 | 4.703 | -9.778 | -579 | 536 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5.670 | -5.781 | -5.166 | -7.140 | -4.067 | -6.650 | -2.535 | -1.841 | -5.765 | -3.024 | -1.607 | -837 | -549 |
| EBITDA | — | — | — | — | — | — | — | — | 1.099 | -11.126 | -24.743 | -21.346 | -17.201 | -15.121 | -9.286 | -9.907 | 3.603 | 1.679 | -11.385 | -1.416 | -13 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -86 | -86 | -54 | -0 | -85 | -145 | -145 | -145 | -145 | -145 | -641 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | 1.013 | -11.212 | -24.797 | -21.346 | -17.286 | -15.266 | -9.431 | -10.052 | 3.458 | 1.534 | -12.026 | -1.416 | -13 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.997 | -666 | -3.787 | 2.155 | 14.728 | 2.769 | 1.364 | 2.969 | 162.805 | 18.346 | 23.578 | 14.401 | 17.134 |
| Profit before tax | — | — | — | — | — | — | — | — | -11.984 | -11.212 | -28.584 | -19.191 | -2.558 | -12.497 | -8.067 | -7.083 | 166.263 | 19.880 | 11.552 | 12.985 | 17.121 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3.650 | -1.250 | -4.539 | -4.924 | -4.283 | -3.913 | -2.254 | -1.880 | 47 | -0 | -4.707 | -630 | -4.574 |
| Net profit | — | — | — | — | — | — | — | — | -8.334 | -10.628 | -24.045 | -14.267 | 1.725 | -8.584 | -5.813 | -5.203 | 166.216 | 19.880 | 16.259 | 13.615 | 21.695 |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 107.043 | 30.938 | 49.350 | 88.359 | 87.533 | 76.954 | 71.556 | 78.037 | 291.370 | 262.815 | 286.893 | 305.203 | 337.626 |
| Equity | — | — | — | — | — | — | — | — | 97.139 | 11.831 | -8.953 | 21.862 | 23.637 | 16.788 | 10.874 | 5.709 | 190.185 | 209.988 | 226.247 | 239.873 | 261.616 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.020 | 54.698 | 53.653 | 67.427 | 68.106 | 35.499 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.904 | 19.107 | 46.275 | 66.497 | 4.876 | 5.468 | 7.029 | 4.901 | 33.079 | 17.328 | 60.646 | 65.330 | 76.010 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.904 | 19.107 | 46.275 | 66.497 | 63.896 | 60.166 | 60.682 | 72.328 | 101.185 | 52.827 | 60.646 | 65.330 | 76.010 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BK Management | Management | 2010 | — | — |
GN Management | Management | 2020 | — | — |
CG Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
RH Management | Management | 2004 | — | — |
WA Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
EN Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
CJ Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
HD Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 20.0% | 20.0% | 2009 | |
| Individual | 66.7% | 66.7% | 2015 | |
SAMPENSION LIVSFORSIKRING A/S | Company | 15.0% | 15.0% | 2019 |
I. P. CONS ApS | Company | 5.0% | 5.0% | 2015 |
FINANSIEL STABILITET | Company | 10.0% | 10.0% | 2009 |
| Individual | 5.0% | 5.0% | 2019 | |
MKA PENSIONSOPSPARING A/S | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Kruse | Management | 0 companies |
| Gitte Nøhr Ludvig | Management | 0 companies |
| Christian Gunni Pedersen | Chief Executive Officer | 0 companies |
| Richard Henry Poulsen | Management | 0 companies |
| Wolfgang Amann | Chief Executive Officer | 0 companies |
| Erik Niklas Eriksson | Chief Executive Officer | 0 companies |
| Claus Juan Møller-San Pedro | Chief Executive Officer | 0 companies |
| Hanne Damgaard Jensen | Chief Executive Officer | 0 companies |
| Peter James Arthur Benson | Board of Directors | 0 companies |
| Michael Wolff Jensen | Board of Directors | 0 companies |
| Jeremy John Cuffe | Board of Directors | 0 companies |
| Laura Elizabeth Barrell | Board of Directors | 0 companies |
| Thomas Kiær | Board of Directors | 0 companies |
| David Neil Gill | Board of Directors | 0 companies |
| Arthur James Massolo | Board of Directors | 0 companies |
| Kenneth Andrew MacRitchie | Chairman | 0 companies |
| Jens Munch-Hansen | Board of Directors | 0 companies |
| Jan Andersen | Chairman | 0 companies |
| David Carl Christian von Kauffmann | Chairman | 0 companies |
| Lars Aaen | Chairman | 0 companies |
| Klaus Edvardsen | Board of Directors | 0 companies |
| Ina Høydal Helle | Chairman | 0 companies |
| Michael Lange | Chairman | 0 companies |
| Kenneth Eric Scrimgeour | Board of Directors | 0 companies |
| Roderik Henricus Catharinus | Board of Directors | 0 companies |
| Paul John Ruelle | Chairman | 0 companies |
| Bo Jesper Hansen | Board of Directors | 0 companies |
| Tara Bussey | Board of Directors | 0 companies |
| Marie Sophie Romann | Board of Directors | 0 companies |
| Per Gullestrup | Board of Directors | 0 companies |