| Revenue | DKK 159K | -98% |
| EBITDA | DKK 159K | -98% |
| Net profit | DKK -465K | -109% |
| Total assets | DKK 13,8M | +10% |
| Equity | DKK 5,6M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.961 | 1.209 | 1.160 | 935 | 742 | 937 | 617 | 801 | 573 | 160 | 805 | 143 | 6.986 | 159 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.961 | 1.209 | 1.160 | 935 | 742 | 937 | 617 | 801 | 573 | 160 | 766 | 143 | 6.986 | 159 |
| Depreciation & amort. | 1.581 | -925 | -850 | -371 | -558 | -624 | -858 | -1.500 | -1.385 | -1.284 | -1.112 | -1.390 | -1.303 | -752 |
| EBIT | 379 | 284 | 311 | 564 | 184 | 313 | -241 | -699 | -812 | -1.124 | -346 | -1.247 | 5.683 | -593 |
| Net financials | -457 | -325 | -276 | -291 | -4 | 0 | -37 | -19 | -29 | -8 | -38 | -0 | -1 | -3 |
| Profit before tax | -77 | -41 | 34 | 273 | 180 | 313 | -278 | -718 | -841 | -1.132 | -383 | -1.247 | 5.682 | -596 |
| Tax | -19 | -12 | 88 | -0 | 22 | 69 | -61 | -158 | -185 | 673 | -259 | -22 | 250 | -131 |
| Net profit | -58 | -28 | -53 | 273 | 158 | 244 | -217 | -560 | -656 | -1.805 | -124 | -1.226 | 5.432 | -465 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.067 | 5.847 | 6.142 | 6.075 | 10.647 | 12.451 | 14.575 | 11.462 | 5.809 | 9.535 | 13.209 | 10.981 | 12.518 | 13.815 |
| Equity | 4.590 | 4.562 | 4.508 | 4.781 | 4.939 | 5.183 | 4.967 | 4.407 | 3.751 | 1.945 | 1.821 | 595 | 6.027 | 5.562 |
| Long-term debt | 0 | 0 | 88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.465 | 1.285 | 1.546 | 1.293 | 5.687 | 7.257 | 9.608 | 7.055 | 2.058 | 7.309 | 11.366 | 10.386 | 6.445 | 8.252 |
| Total debt | 3.465 | 1.285 | 1.634 | 1.293 | 5.687 | 7.257 | 9.608 | 7.055 | 2.058 | 7.309 | 11.366 | 10.386 | 6.445 | 8.252 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
AB Management | Management | 2018 | — | — |
NC Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MG Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
TD | Founder | 2005 | — | — |
EH Management | Management | 2012 | — | — |
KH Management | Management | 2014 | — | — |
AB Management | Management | 2010 | — | — |
KN Management | Management | 2010 | — | — |
ME Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Andrew Sime Hunter | Chief Executive Officer | 0 companies |
| Allan Boyd Vidor | Management | 0 companies |
| Niels Christian Wedell-Wedellsborg | Chief Executive Officer | 0 companies |
| Magnus Glissmann Bojer-Larsen | Chief Executive Officer | 0 companies |
| Toga Developments No 20 Pty Limited | Founder | 0 companies |
| Eva Hyldegård Grimsehl | Management | 0 companies |
| Kim Hock Arthur Kiong | Management | 0 companies |
| Allan Boyd Vidor | Management | 0 companies |
| Kim Nickolas Falke Karlsen | Management | 0 companies |
| Mark Edward Rohner | Management | 0 companies |
| Henrik Groos | Board of Directors | 0 companies |