| Revenue | DKK 1,3M | -55% |
| EBITDA | DKK 78K | -53% |
| Net profit | DKK 46K | -59% |
| Total assets | DKK 11,9M | -2% |
| Equity | DKK 11,7M | +0% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.662 | 14.062 | 15.197 | 20.635 | 17.805 | 20.017 | 20.274 | 16.530 | 8.421 | 4.675 | 3.696 | 2.838 | 1.268 |
| Staff expenses | -11.257 | -10.993 | -12.074 | -14.850 | -16.656 | -18.451 | -18.944 | -15.132 | -7.662 | -4.435 | -3.474 | -2.608 | -1.190 |
| EBITDA | 794 | 664 | 760 | 1.615 | 1.150 | 1.566 | 1.330 | 1.398 | 759 | 254 | 202 | 164 | 78 |
| Depreciation & amort. | -2 | -9 | -1 | -104 | -259 | -336 | -344 | -341 | -183 | -0 | -0 | -0 | -0 |
| EBIT | 792 | 655 | 760 | 1.511 | 890 | 1.230 | 986 | 1.056 | 576 | 254 | 202 | 164 | 78 |
| Net financials | -247 | -356 | 1.513 | -263 | 1.153 | -160 | -109 | -152 | -126 | -13 | -13 | -20 | -19 |
| Profit before tax | 545 | 299 | 2.273 | 1.248 | 2.044 | 1.069 | 877 | 905 | 450 | 241 | 188 | 145 | 59 |
| Tax | 150 | 89 | 566 | 306 | 468 | 248 | 201 | 215 | 100 | 54 | 42 | 32 | 13 |
| Net profit | 395 | 210 | 1.707 | 943 | 1.575 | 821 | 675 | 690 | 350 | 187 | 147 | 113 | 46 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.600 | 14.023 | 20.202 | 25.517 | 35.016 | 36.474 | 37.449 | 38.825 | 90.386 | 89.746 | 89.827 | 12.130 | 11.918 |
| Equity | 4.266 | 4.476 | 6.183 | 7.126 | 8.701 | 9.522 | 10.197 | 10.887 | 11.237 | 11.424 | 11.571 | 11.684 | 11.730 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.334 | 9.546 | 14.018 | 18.354 | 26.271 | 26.927 | 27.252 | 27.938 | 79.149 | 78.322 | 78.256 | 446 | 188 |
| Total debt | 7.334 | 9.546 | 14.018 | 18.354 | 26.271 | 26.927 | 27.252 | 27.938 | 79.149 | 78.322 | 78.256 | 446 | 188 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2022 | — | — |
AD Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
AP Management | Management | 2004 | — | — |
JJ Management | Management | 2018 | — | — |
II Founder | Founder | 2004 | — | — |
SE Management | Management | 2024 | — | — |
MS Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Jennifer Swanson Grafton | Management | 0 companies |
| Adrianus Dirk van Dijken | Chief Executive Officer | 0 companies |
| Army Pedersen | Management | 0 companies |
| Jarett Jay Janik | Management | 0 companies |
| INTTRA International Inc | Founder | 0 companies |
| Susan Elizabeth Bennett | Management | 0 companies |
| Michael Schøtt Nielsen | Management | 0 companies |
| Laura Lynn Fese | Chairman | 0 companies |
| ANDREW PORTER | Board of Directors | 0 companies |
| Eric Gordon Winston | Board of Directors | 0 companies |
| Stephen Gregory Pittman | Chairman | 0 companies |
| James M. Whalen | Board of Directors | 0 companies |
| Susan Elizabeth Bennett | Board of Directors | 0 companies |
| Valerie Ann Rainey | Chairman | 0 companies |
| Caroline Hoang Pham | Chairman | 0 companies |
| John Francis Fay | Chairman | 0 companies |
| Deepa Laxmi Kurian | Board of Directors | 0 companies |
| Kenneth Bruce Bloom | Board of Directors | 0 companies |
| Inna Anatolievna Kuznetsova | Board of Directors | 0 companies |
| William Joseph Jennings | Chairman | 0 companies |