| Revenue | DKK 23,6M | -38% |
| EBITDA | DKK 2,7M | -28% |
| Net profit | DKK -19K | -101% |
| Total assets | DKK 12,3M | -89% |
| Equity | DKK 8,8M | +0% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.955 | 9.016 | 12.221 | 17.680 | 18.132 | 25.567 | 18.876 | 23.543 | 33.519 | 39.210 | 43.858 | 38.402 | 23.625 |
| Staff expenses | -7.745 | -8.786 | -11.903 | -17.240 | -17.628 | -24.968 | -18.419 | -21.438 | -30.338 | -34.934 | -40.222 | -34.709 | -20.973 |
| EBITDA | 210 | 230 | 318 | 440 | 504 | 599 | 457 | 2.105 | 2.786 | 4.276 | 3.635 | 3.693 | 2.653 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -366 | -346 | -692 | -783 | -582 | -19 | -635 | -726 |
| EBIT | 210 | 230 | 318 | 440 | 504 | 233 | 111 | 1.412 | 2.003 | 3.694 | 3.616 | 3.059 | 1.927 |
| Net financials | -0 | -0 | 1 | -4 | -7 | -7 | -12 | -964 | -1.280 | -1.344 | -626 | 970 | -1.904 |
| Profit before tax | 210 | 229 | 319 | 436 | 497 | 226 | 99 | 449 | 723 | 2.351 | 2.990 | 4.029 | 23 |
| Tax | 53 | 62 | 85 | 107 | 111 | 53 | 22 | 153 | 362 | 1.007 | 1.117 | 977 | 43 |
| Net profit | 157 | 167 | 233 | 329 | 386 | 173 | 76 | 296 | 361 | 1.344 | 1.873 | 3.052 | -19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.912 | 2.327 | 3.372 | 5.209 | 4.696 | 5.943 | 6.490 | 7.939 | 11.198 | 14.876 | 56.599 | 109.303 | 12.339 |
| Equity | 597 | 764 | 997 | 1.327 | 1.713 | 2.622 | 2.698 | 2.994 | 3.355 | 3.896 | 5.769 | 8.821 | 8.802 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 744 | 2.769 | 2.769 | 2.838 | 974 | 179 |
| Short-term debt | 1.316 | 1.563 | 2.374 | 3.883 | 2.983 | 3.203 | 3.748 | 4.201 | 4.989 | 8.131 | 47.912 | 99.470 | 3.358 |
| Total debt | 1.316 | 1.563 | 2.374 | 3.883 | 2.983 | 3.203 | 3.748 | 4.945 | 7.757 | 10.900 | 50.750 | 100.443 | 3.537 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ST Management | Management | 2023 | — | — |
MP Management | Management | 2016 | — | — |
AW Management | Management | 2017 | — | — |
EW Management | Management | 2022 | — | — |
BJ Management | Management | 2024 | — | — |
PM Management | Management | 2006 | — | — |
AC Management | Management | 2016 | — | — |
EW Management | Management | 2022 | — | — |
KM Management | Management | 2022 | — | — |
AT Management | Management | 2014 | — | — |
BA Management | Management | 2023 | — | — |
SR Management | Management | 2006 | — | — |
TN Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
MG Management | Management | 2017 | — | — |
UF Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Sepedeh Tofigh | Management | 0 companies |
| Mark Philip Cattini | Management | 0 companies |
| Austin Williams McChord | Management | 0 companies |
| Ernest William D'Ambrose III | Management | 0 companies |
| Brian John Dillon | Management | 0 companies |
| Poul Martin Frid-Nielsen | Management | 0 companies |
| Alan Christopher Cline | Management | 0 companies |
| Ernest William D'Ambrose III | Management | 0 companies |
| Katherine Mary Wagner | Management | 0 companies |
| Ahmet Tuncay | Management | 0 companies |
| Bruno Antonio D'Amore | Management | 0 companies |
| Steven Ray Boye | Management | 0 companies |
| Timothy Neil Weller | Chief Executive Officer | 0 companies |
| Michael Glenn Fass | Management | 0 companies |
| Ulrik Fleischer-Michaelsen | Founder | 0 companies |