| Revenue | DKK 65K | -145% |
| EBITDA | DKK 65K | +145% |
| Net profit | DKK -1K | -108% |
| Total assets | DKK 431K | -78% |
| Equity | DKK -797K | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.182 | 12.557 | 13.715 | 11.565 | 9.045 | 1.052 | 270 | 1.213 | -142 | 65 |
| Staff expenses | -9.167 | -17.131 | -13.095 | -11.762 | -2.983 | -784 | -49 | -0 | -0 | -0 |
| EBITDA | 1.015 | -4.573 | 619 | -197 | 6.062 | 269 | 221 | 1.213 | -142 | 65 |
| Depreciation & amort. | -176 | -158 | -126 | -84 | -124 | -4 | -0 | -0 | -0 | -0 |
| EBIT | 838 | -4.732 | 493 | -281 | 5.938 | 265 | 221 | 1.213 | -142 | 65 |
| Net financials | 263 | 279 | 435 | -440 | -28 | 19 | 88 | 38 | 160 | -52 |
| Profit before tax | 1.101 | -4.453 | 928 | -721 | 5.910 | 284 | 309 | 1.251 | 18 | 12 |
| Tax | 276 | 367 | -0 | -0 | -1.228 | 126 | 1.034 | 24 | -0 | 14 |
| Net profit | 825 | -4.820 | 928 | -721 | 7.138 | 159 | -725 | 1.227 | 18 | -1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 47.850 | 24.346 | 21.972 | 24.733 | 13.002 | 10.373 | 5.380 | 1.845 | 1.955 | 431 |
| Equity | 5.826 | -13.362 | -12.434 | -13.155 | -6.017 | -5.858 | -6.536 | -813 | -795 | -797 |
| Long-term debt | 22.509 | 3.097 | 3.573 | 3.090 | 3.423 | 10.215 | 2.927 | 0 | 0 | 0 |
| Short-term debt | 19.515 | 34.610 | 30.833 | 34.798 | 15.596 | 6.015 | 8.989 | 2.658 | 2.750 | 1.228 |
| Total debt | 42.024 | 37.707 | 34.406 | 37.888 | 19.019 | 16.231 | 11.916 | 2.658 | 2.750 | 1.228 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2009 | — | — |
AJ Management | Management | 2020 | — | — |
MH Management | Management | 2006 | — | — |
SJ Management | Management | 2022 | — | — |
MG Management | Management | 2018 | — | — |
CP Management | Management | 2013 | — | — |
SA Founder | Founder | 2006 | — | — |
BD Management | Management | 2022 | — | — |
MJ Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Drehn Keiwe | Management | 0 companies |
| Adam Jeremy Weiss | Management | 0 companies |
| Morten Heuing | Management | 0 companies |
| Shanna Jane Helen Laughton | Management | 0 companies |
| Michael Gill Stewart | Management | 0 companies |
| Christopher Paul Fisher | Management | 0 companies |
| STEPSTONE ASA | Founder | 0 companies |
| Brandon Duane Ulrich | Management | 0 companies |
| Michael James Hunt | Management | 0 companies |
| Stephen David Hewitt | Board of Directors | 0 companies |
| Kenneth Bæk | Board of Directors | 0 companies |
| Sarah Fiona Pollard | Board of Directors | 0 companies |
| Duncan Love | Board of Directors | 0 companies |
| Matthew John Parker | Chairman | 0 companies |
| Eric John Graham | Board of Directors | 0 companies |
| Christian Von Hohnhorst | Board of Directors | 0 companies |
| Ole Jauch | Board of Directors | 0 companies |
| Ian Roy Cole | Chairman | 0 companies |
| Mogens Tveskov | Board of Directors | 0 companies |
| Colin John Tenwick | Board of Directors | 0 companies |
| Philippa Christine Hoesmann | Chairman | 0 companies |
| Guy Langley | Board of Directors | 0 companies |
| Mitat Ucar | Board of Directors | 0 companies |
| Thomas Paul Erich Volk | Chairman | 0 companies |
| John David Springer | Board of Directors | 0 companies |
| Edward Lewis Kaufman | Board of Directors | 0 companies |
| Vincent Belliveau | Board of Directors | 0 companies |
| Jean-Louis Didier Bench | Chairman | 0 companies |
| Anita Højsgaard | Board of Directors | 0 companies |