| Revenue | DKK 1,7M | +129% |
| EBITDA | DKK 1,7M | +129% |
| Net profit | DKK 1,7M | +50% |
| Total assets | DKK 34,3M | +26% |
| Equity | DKK 15,3M | +12% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.477 | 3.557 | 3.138 | 3.020 | 8.714 | 7.351 | 3.650 | 954 | 976 | 1.330 | 1.521 | 918 | 729 | 1.668 |
| Staff expenses | -2.321 | -4.934 | -6.224 | -6.365 | -7.542 | -6.453 | -999 | -21 | -21 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -844 | -1.377 | -3.086 | -3.344 | 1.172 | 898 | 2.652 | 975 | 955 | 1.330 | 1.521 | 918 | 729 | 1.668 |
| Depreciation & amort. | 40 | -40 | -39 | -25 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -883 | -1.416 | -3.125 | -3.370 | 1.172 | 898 | 2.652 | 975 | 955 | 1.330 | 1.521 | 918 | 729 | 1.668 |
| Net financials | 85 | -19 | -277 | -131 | -168 | -41 | -306 | -132 | 47 | -64 | -144 | 349 | 630 | 481 |
| Profit before tax | -798 | -1.435 | -3.402 | -3.500 | 1.004 | 857 | 2.346 | 842 | 1.003 | 1.266 | 1.377 | 1.268 | 1.358 | 2.150 |
| Tax | 24 | -326 | 167 | -262 | -1.093 | 219 | 491 | 178 | -428 | 279 | 303 | 279 | 238 | 469 |
| Net profit | -822 | -1.108 | -3.569 | -3.238 | 2.097 | 638 | 1.855 | 664 | 1.430 | 987 | 1.074 | 989 | 1.121 | 1.680 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.857 | 16.563 | 21.459 | 32.439 | 12.826 | 9.362 | 20.502 | 13.312 | 21.330 | 21.372 | 34.170 | 26.086 | 27.233 | 34.273 |
| Equity | -386 | -1.501 | -4.911 | -8.036 | 4.556 | 5.218 | 7.285 | 8.057 | 9.460 | 10.447 | 11.521 | 12.510 | 13.631 | 15.311 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 100 | 490 | 180 | 221 | 0 | 0 | 0 | 300 | 473 |
| Short-term debt | 11.243 | 18.064 | 26.370 | 40.475 | 8.270 | 4.041 | 12.723 | 5.073 | 11.649 | 10.925 | 22.647 | 13.574 | 13.302 | 18.489 |
| Total debt | 11.243 | 18.064 | 26.370 | 40.475 | 8.270 | 4.141 | 13.213 | 5.253 | 11.870 | 10.925 | 22.647 | 13.574 | 13.603 | 18.962 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DC Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
PF Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
SB Founder | Founder | 2005 | — | — |
HL Founder | Founder | 2005 | — | — |
PH Founder | Founder | 2005 | — | — |
AA Management | Management | 2018 | — | — |
TS Management | Management | 2023 | — | — |
MJ Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
LP Founder | Founder | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Dr. Christian Klas | Chief Executive Officer | 0 companies |
| Peter Falk Olsen | Chief Executive Officer | 0 companies |
| Susanne Bendixen | Founder | 0 companies |
| Henning Lund Lukasen | Founder | 0 companies |
| Peder Helbo | Founder | 0 companies |
| Antonios Alexandros Vonofakos | Management | 0 companies |
| Torben Schüttfort | Management | 0 companies |
| Markus Josef Willems | Chief Executive Officer | 0 companies |
| Lars Persson | Founder | 0 companies |
| Ralf Björkavåg | Board of Directors | 0 companies |
| Claudia Maria Anna Ciambriello | Board of Directors | 0 companies |
| Lars Erik Pettersson Linander | Board of Directors | 0 companies |
| Dirk Aloysius Wingenter | Chairman | 0 companies |
| Dang Khoa Lieu | Board of Directors | 0 companies |
| Rudolf Maria Wagner | Chairman | 0 companies |
| Stefaan Geert Willem de Boeck | Chairman | 0 companies |
| Flemming Dyppel | Chairman | 0 companies |
| Roderick Emery Parent | Board of Directors | 0 companies |
| Susanne Drexler | Board of Directors | 0 companies |