| Revenue | DKK 0 | — |
| EBITDA | DKK -342K | -197% |
| Net profit | DKK 50,4M | -18% |
| Total assets | DKK 425M | +14% |
| Equity | DKK 424,7M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 0 | 0 | 0 | 0 | 0 | 0 | -128 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -151 | -306 | -177 | -167 | -218 | -163 | -159 | -128 | -202 | -180 | -163 | -115 | -342 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -151 | -306 | -177 | -167 | -218 | -163 | -159 | -128 | -202 | -180 | -163 | -115 | -342 |
| Net financials | 33.597 | 45.780 | 68.145 | 199.349 | 19.523 | 45.166 | 40.286 | 50.428 | 40.491 | 107.396 | 40.023 | 61.637 | 50.805 |
| Profit before tax | 33.446 | 45.474 | 67.968 | 199.182 | 19.305 | 45.003 | 40.127 | 50.300 | 40.293 | 107.216 | 39.860 | 61.522 | 50.463 |
| Tax | -1.632 | -1.335 | -246 | -109 | -127 | -81 | 27 | 65 | 68 | -70 | -36 | 445 | 102 |
| Net profit | 35.079 | 46.809 | 68.214 | 199.291 | 19.432 | 45.084 | 40.100 | 50.235 | 40.225 | 107.286 | 39.896 | 61.077 | 50.361 |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 344.019 | 346.615 | 388.548 | 554.045 | 543.569 | 566.161 | 605.738 | 655.949 | 696.208 | 273.499 | 313.390 | 374.435 | 425.047 |
| Equity | 129.412 | 176.221 | 301.686 | 500.977 | 520.409 | 565.493 | 605.593 | 655.828 | 696.053 | 273.339 | 313.235 | 374.312 | 424.673 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 214.607 | 170.394 | 86.862 | 53.068 | 23.160 | 668 | 145 | 121 | 155 | 160 | 155 | 123 | 374 |
| Total debt | 214.607 | 170.394 | 86.862 | 53.068 | 23.160 | 668 | 145 | 121 | 155 | 160 | 155 | 123 | 374 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Management | Management | 2024 | — | — |
ER Management | Management | 2019 | — | — |
OL Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
MV Founder | Founder | 2004 | — | — |
KR Management | Management | 2025 | — | — |
JP Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
SR Management | Management | 2006 | — | — |
HS Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Krogh Andersen | Management | 0 companies |
| Erick Rosenby Morales | Management | 0 companies |
| Ove Lydiksen Sørensen | Chief Executive Officer | 0 companies |
| Michael Vinther | Founder | 0 companies |
| Kim Rønn | Management | 0 companies |
| Jolyon Peter Willson | Chief Executive Officer | 0 companies |
| Søren René Kristiansen | Management | 0 companies |
| Henrik Støwer Petersen | Chief Executive Officer | 0 companies |
| Steven Alan Sonnenberg | Chairman | 0 companies |
| David John Baker | Board of Directors | 0 companies |
| Jon David Stokes | Chairman | 0 companies |
| Hans Henrik Fischer | Board of Directors | 0 companies |
| Flemming Robert Jacobs | Board of Directors | 0 companies |
| Thomas Moser | Chairman | 0 companies |
| Hans Jakob Nørr | Chairman | 0 companies |
| Robert Thomas Sharp | Board of Directors | 0 companies |
| Lal Karsanbhai | Chairman | 0 companies |
| Michael Howard Train | Chairman | 0 companies |
| Leif Rune Kennet Nilsson | Chairman | 0 companies |
| Matthew James Sweeney | Board of Directors | 0 companies |
| Steffen Kjeld Thomsen | Board of Directors | 0 companies |
| Anthony Edward Yankauskas | Board of Directors | 0 companies |