| Revenue | DKK 18,5M | -55% |
| EBITDA | DKK 1,1M | -65% |
| Net profit | DKK 1,1M | -49% |
| Total assets | DKK 63,2M | +11% |
| Equity | DKK 10,2M | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 40.617 | 25.175 | 42.866 | — | 25.130 | 40.721 | 44.798 | 72.949 | 41.400 | 18.455 |
| Staff expenses | -37.522 | -24.673 | -31.096 | -43.603 | -25.501 | -41.986 | -57.593 | -70.810 | -38.268 | -17.363 |
| EBITDA | 3.095 | 502 | 11.770 | 11.436 | -371 | -1.265 | -12.795 | 2.139 | 3.132 | 1.092 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.095 | 502 | 11.770 | 11.436 | -371 | -1.265 | -12.795 | 2.139 | 3.132 | 1.092 |
| Net financials | -424 | 639 | 1.603 | 2.034 | 1.721 | 319 | 126 | -82 | -355 | -71 |
| Profit before tax | 2.671 | 1.141 | 13.373 | 13.470 | 1.350 | -946 | -12.669 | 2.057 | 2.777 | 1.021 |
| Tax | 843 | 165 | 2.940 | 2.746 | -35 | -193 | -2.771 | 481 | 614 | -79 |
| Net profit | 1.828 | 976 | 10.433 | 10.724 | 1.385 | -753 | -9.898 | 1.576 | 2.163 | 1.100 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 35.193 | 30.493 | 34.370 | 42.854 | 28.170 | 45.281 | 65.103 | 56.812 | 57.184 | 63.235 |
| Equity | 23.829 | 13.124 | 12.893 | 18.567 | 15.993 | 15.240 | 5.342 | 6.918 | 9.081 | 10.181 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.953 | 2.373 | 0 |
| Short-term debt | 10.415 | 14.167 | 21.158 | 24.287 | 12.177 | 30.041 | 59.761 | 47.941 | 45.730 | 53.054 |
| Total debt | 10.415 | 14.167 | 21.158 | 24.287 | 12.177 | 30.041 | 59.761 | 49.894 | 48.103 | 53.054 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GC Management | Management | 2020 | — | — |
CS Management | Management | 2010 | — | — |
JO Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OMADA A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Gry Cornelius Collignon | Management | 0 companies |
| Christian Stendevad | Management | 0 companies |
| Jacob Olsen | Management | 0 companies |
| Niels Molzen | Board of Directors | 0 companies |
| Kweilen Elbrun Hatleskog | Board of Directors | 0 companies |
| Lars Kanne Bell | Board of Directors | 0 companies |
| Vladimir Kuznetsov | Board of Directors | 0 companies |
| Henrik Bjørn Rasmussen | Board of Directors | 0 companies |
| Morten Boel Sigurdsson | Chairman | 0 companies |
| Peter Leschly | Chairman | 0 companies |
| Lars Blavnsfeldt | Board of Directors | 0 companies |
| Per Ib Agger-Nielsen | Board of Directors | 0 companies |
| Peter Granild Colsted | Chairman | 0 companies |
| Nazo Moosa | Board of Directors | 0 companies |
| Henrik Jeberg | Board of Directors | 0 companies |
| Andries Danïel Faber Pienaar | Board of Directors | 0 companies |
| Paul Owsianowski | Board of Directors | 0 companies |
| Michael Garrett | Chairman | 0 companies |
| Christian Helge Olsen | Board of Directors | 0 companies |