| Revenue | DKK 9,7M | +8% |
| EBITDA | DKK 1,2M | +561% |
| Net profit | DKK 51K | -92% |
| Total assets | DKK 8,1M | -14% |
| Equity | DKK 6,9M | +1% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.855 | 7.953 | 8.158 | 8.968 | 9.663 |
| Staff expenses | -5.250 | -5.819 | -5.257 | -6.197 | -6.601 |
| EBITDA | 1.200 | 3.364 | 171 | 186 | 1.227 |
| Depreciation & amort. | -183 | -208 | -185 | -68 | -27 |
| EBIT | 1.018 | 3.156 | -14 | 117 | 1.200 |
| Net financials | -511 | -2.620 | 733 | 673 | -1.096 |
| Profit before tax | 507 | 536 | 720 | 790 | 105 |
| Tax | 76 | 182 | 177 | 143 | 53 |
| Net profit | 431 | 353 | 543 | 648 | 51 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.535 | 7.652 | 9.249 | 9.435 | 8.068 |
| Equity | 5.265 | 5.618 | 6.161 | 6.809 | 6.860 |
| Long-term debt | 464 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.807 | 2.034 | 3.088 | 2.627 | 1.208 |
| Total debt | 2.270 | 2.034 | 3.088 | 2.627 | 1.208 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
KC Management | Management | 2017 |
MC Management | Management | 2025 |
AV Management | Management | 2025 |
| Former (8) | ||
HO Management | Management | 2006 – 2006 |
JN Management | Management | 2021 – 2025 |
AD Management | Management | 2011 – 2014 |
AK Management | Management | 2014 – 2021 |
CL Management | Management | 2019 – 2025 |
NT Management | Management | 2015 – 2017 |
SH Management | Management | 2011 – 2015 |
EL Management | Management | 2017 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2006 – 2007 | |
| Board of Directors | 2006 – 2007 | |
| Chairman | 2006 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Olesen Damgaard | Management | 0 companies |
| Jody Neville Johannie | Management | 0 companies |
| Alan David Weldrick | Management | 0 companies |
| Aine Kavanagh | Management | 0 companies |
| Claire Louise O'Donoghue | Management | 0 companies |
| Niamh Therese O'Rourke | Management | 0 companies |
| Katerina Chrysostomou | Management | 0 companies |
| Shane Henry Carolan | Management | 0 companies |
| Maria Carmela Cordero | Management | 0 companies |
| Eva Louise Kane | Management | 0 companies |
| Andriani Vasou | Management | 0 companies |
| Daniel Gordon Palmer | Board of Directors | 0 companies |
| Henning Christensen | Board of Directors | 0 companies |
| Eli Tuson | Chairman | 0 companies |