| Revenue | DKK -17,2M | -115% |
| EBITDA | DKK -141,3M | -265% |
| Net profit | DKK -145,8M | -295% |
| Total assets | DKK 78,1M | -52% |
| Equity | DKK 35,2M | -71% |
| Employees | 5 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | 3.150 | 3.976 | 1.425 | -11.134 | -6.706 | -36.965 | -56.213 | 80.252 | 47.141 | 44.794 | 117.319 | -17.234 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -1.439 | -1.382 | -322 | -645 | -21.925 | -31.954 | -20.818 | -23.717 | -18.567 | -24.331 | -31.861 | -39.089 |
| EBITDA | — | — | — | — | — | 1.711 | 2.594 | 1.103 | -11.779 | -28.631 | -68.932 | -77.031 | 53.698 | 13.728 | 9.572 | 85.458 | -141.260 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -1.445 | -1.793 | -520 | -513 | -1.493 | -682 | -1.630 | -2.937 | -3.079 | -3.811 | -4.263 | -4.924 |
| EBIT | — | — | — | — | — | 266 | 802 | 583 | -12.292 | -30.124 | -69.614 | -78.660 | 50.761 | 10.649 | 5.760 | 81.195 | -146.185 |
| Net financials | 0 | 0 | 0 | 0 | 0 | -190 | -314 | -159 | -618 | -1.048 | -541 | -16.623 | -17.377 | 1.620 | -2.202 | -334 | 388 |
| Profit before tax | — | — | — | — | — | 77 | 488 | 424 | -12.911 | -31.172 | -70.154 | -95.283 | 33.384 | 12.269 | 3.559 | 80.861 | -145.797 |
| Tax | -0 | -0 | -0 | -0 | -0 | 23 | -50 | 104 | 1.671 | -5.081 | -4.696 | -5.257 | 3.671 | 30 | -0 | 5.912 | 6 |
| Net profit | — | — | — | — | — | 54 | 537 | 321 | -14.582 | -26.091 | -65.459 | -90.026 | 29.713 | 12.239 | 3.559 | 74.949 | -145.803 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 15.987 | 35.897 | 41.994 | 31.456 | 47.909 | 94.761 | 107.180 | 204.650 | 75.514 | 49.112 | 162.405 | 78.108 |
| Equity | — | — | — | — | — | 7.232 | 7.770 | 15.540 | 4.960 | 28.411 | 24.031 | -66.282 | -37.345 | -25.034 | 9.726 | 120.022 | 35.239 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 3.347 | 11.904 | 11.904 | 0 | 0 | 0 | 0 | 0 | 78.989 | 21.872 | 1.826 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 5.407 | 14.890 | 13.156 | 26.496 | 18.245 | 68.193 | 172.028 | 237.110 | 17.094 | 13.775 | 33.673 | 35.570 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 8.754 | 26.793 | 25.060 | 26.496 | 18.245 | 68.193 | 172.028 | 237.110 | 96.083 | 35.647 | 35.499 | 35.570 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RF Management | Management | 2018 | — | — |
MB Management | Management | 2011 | — | — |
AR Management | Management | 2006 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
JA Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2011 | — | — | |
| Deputy Chairman | 2008 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Roland Fischer | Management | 0 companies |
| Mads Bang | Management | 0 companies |
| Anders Risum Korsgaard | Management | 0 companies |
| Morten Hougaard Sørensen | Chief Executive Officer | 0 companies |
| Joseph Abbott Kristensen | Management | 0 companies |
| Karl Christian Behrle | Board of Directors | 0 companies |
| Ejler Lautrup Holm | Chairman | 0 companies |
| Martin Dahl-Jensen Plambek | Board of Directors | 0 companies |
| James Francis Coffey | Board of Directors | 0 companies |
| Jochen Baurmeister | Board of Directors | 0 companies |
| Vasileios Kopelas | Chairman | 0 companies |
| Nikolaus Josef Benz | Chairman | 0 companies |
| Vassilios Gregoriou | Chairman | 0 companies |
| Emory Sayre de Castro | Board of Directors | 0 companies |
| Villy Plambek | Board of Directors | 0 companies |
| Jürgen Scharfe | Board of Directors | 0 companies |
| Erik Knudsen Rauff | Deputy Chairman | 0 companies |
| Kevin Linus Brackman | Chairman | 0 companies |
| Kristian Arthur Kristensen | Board of Directors | 0 companies |