| Revenue | DKK 8,7M | +48% |
| EBITDA | DKK -10,6M | +25% |
| Net profit | DKK -19,7M | +26% |
| Total assets | DKK 87,7M | -7% |
| Equity | DKK 4,3M | +103% |
| Employees | 94 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 7.221 | 609 | 1.302 | 5.897 | 8.704 |
| Staff expenses | -15.743 | -12.691 | -20.075 | -20.062 | -19.306 |
| EBITDA | -8.522 | -12.082 | -18.774 | -14.165 | -10.602 |
| Depreciation & amort. | -5.524 | -5.460 | -5.697 | -6.521 | -6.594 |
| EBIT | -14.046 | -17.541 | -24.470 | -20.686 | -17.196 |
| Net financials | -6.660 | -3.700 | -9.411 | -13.037 | -8.701 |
| Profit before tax | -20.707 | -21.241 | -33.881 | -33.723 | -25.897 |
| Tax | -4.379 | -4.190 | -6.481 | -7.209 | -6.171 |
| Net profit | -16.328 | -17.051 | -27.401 | -26.514 | -19.726 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 176.883 | 94.719 | 83.315 | 94.590 | 87.655 |
| Equity | -74.471 | -91.522 | -118.923 | -145.437 | 4.326 |
| Long-term debt | 82.450 | 78.430 | 74.204 | 79.166 | 74.534 |
| Short-term debt | 168.903 | 107.811 | 128.034 | 160.861 | 8.794 |
| Total debt | 251.354 | 186.241 | 202.238 | 240.027 | 83.328 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
Ml Chief Executive Officer | Chief Executive Officer | 2026 |
DH Management | Management | 2026 |
| Former (8) | ||
DJ Management | Management | 2020 – 2023 |
MB Management | Management | 2026 – 2026 |
BJ Management | Management | 2005 – 2016 |
MA Management | Management | 2006 – 2011 |
TV Management | Management | 2016 – 2019 |
AM Management | Management | 2024 – 2026 |
PC Management | Management | 2026 – 2026 |
JJ Management | Management | 2019 – 2024 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Martin le Sage de Fontenay Jermiin | Chief Executive Officer | 0 companies |
| Dirk Jan Anbeek | Management | 0 companies |
| Martijn Bouquet | Management | 0 companies |
| Douwe Hendrikjan Snel | Management | 0 companies |
| Bjarne Jensen | Management | 0 companies |
| Michael Askholm Neumann | Management | 0 companies |
| Thomas Vincentius Maria Heerkens | Management | 0 companies |
| Anders Mikael Andersson | Management | 0 companies |
| Pieter Cornelis Batenburg | Management | 0 companies |
| Jeroen Jan Mol | Management | 0 companies |