| Revenue | DKK 2,3M | +396% |
| EBITDA | DKK 556K | +17% |
| Net profit | DKK 834K | +82% |
| Total assets | DKK 6,8M | -79% |
| Equity | DKK 3,3M | +34% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 22.925 | 19.356 | 8.782 | 14.779 | 16.074 | 17.677 | 2.156 | 3.038 | 6.374 | 3.609 | 2.177 | 459 | 2.276 |
| Staff expenses | -9.987 | -8.946 | -11.948 | -13.781 | -14.239 | -14.102 | -2.003 | -3.189 | -4.324 | -1.732 | -1.757 | -1.740 | -1.719 |
| EBITDA | 12.938 | 10.410 | -3.166 | 998 | 1.835 | 3.575 | 153 | -150 | 2.050 | 1.759 | 420 | 477 | 556 |
| Depreciation & amort. | -75 | -78 | -539 | -1.460 | -1.626 | -2.027 | -237 | -207 | -216 | -139 | -88 | -227 | -288 |
| EBIT | 12.863 | 10.332 | -3.705 | -462 | 209 | 1.548 | -84 | -357 | 1.833 | 1.620 | 332 | 250 | 267 |
| Net financials | 601 | -26 | -667 | 42 | -231 | -162 | 51 | 197 | -129 | 53 | 1.047 | 389 | 836 |
| Profit before tax | 13.464 | 10.306 | -4.372 | -420 | -22 | 1.386 | -33 | -160 | 1.705 | 1.676 | 1.379 | 639 | 1.103 |
| Tax | 3.422 | 2.599 | -0 | -0 | 3.000 | 48 | -44 | -0 | 294 | 447 | -137 | 180 | 269 |
| Net profit | 10.042 | 7.707 | -4.372 | -420 | -3.022 | 1.338 | 11 | -160 | 1.411 | 1.229 | 1.516 | 459 | 834 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.341 | 49.007 | 34.570 | 43.324 | 45.872 | 43.775 | 3.820 | 7.812 | 9.062 | 18.470 | 19.365 | 32.370 | 6.782 |
| Equity | 1.726 | 9.433 | -15.357 | -15.777 | -18.799 | -17.462 | -2.331 | -2.491 | -1.080 | 149 | 1.665 | 2.420 | 3.254 |
| Long-term debt | 0 | 0 | 2.268 | 3.043 | 2.565 | 2.011 | 298 | 319 | 300 | 8 | 0 | 0 | 0 |
| Short-term debt | 20.615 | 39.574 | 47.659 | 56.058 | 59.106 | 56.226 | 5.449 | 9.580 | 9.439 | 17.910 | 17.699 | 29.817 | 3.528 |
| Total debt | 20.615 | 39.574 | 49.927 | 59.101 | 61.671 | 58.237 | 5.748 | 9.899 | 9.739 | 17.918 | 17.699 | 29.817 | 3.528 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DM Management | Management | 2019 | — | — |
LJ Management | Management | 2012 | — | — |
CT Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
FM Management | Management | 2025 | — | — |
TA Management | Management | 2006 | — | — |
DM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
DA Management | Management | 2025 | — | — |
PA Management | Management | 2006 | — | — |
JP Management | Management | 2007 | — | — |
DP Management | Management | 2022 | — | — |
TM Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel MacFarlane Fraser | Management | 0 companies |
| Lars Joacim Hillervik | Management | 0 companies |
| Christopher Turing McKee | Chief Executive Officer | 0 companies |
| Frederique Marcelle Arnold | Management | 0 companies |
| Torben Aagaard | Management | 0 companies |
| Donna Marie Granato | Chief Executive Officer | 0 companies |
| Douglas Anthony Richards | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Jesper Parlov Aagaard | Management | 0 companies |
| Donald Peter MacNeil | Management | 0 companies |
| Timothy Michael Mulieri | Management | 0 companies |
| Stefan Christian Hofland | Board of Directors | 0 companies |
| Gert Therbo Rieder | Chairman | 0 companies |
| Catherine Birkett | Board of Directors | 0 companies |
| Anthony Hansel | Board of Directors | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| André Smith-Nielsen | Board of Directors | 0 companies |
| Lise Lotte Aagaard | Board of Directors | 0 companies |
| Steven David Berns | Chairman | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| John Paul Monteiro | Chairman | 0 companies |
| Christian Laustrup | Board of Directors | 0 companies |
| Michael Thomas Sicoli | Board of Directors | 0 companies |
| Klaus Bitsch Lund | Board of Directors | 0 companies |
| Michael Clay Dickerson | Chairman | 0 companies |
| Chris Østergaard Nielsen | Board of Directors | 0 companies |
| Jessica Anne Kamen | Chairman | 0 companies |
| Michael Paul Winston | Chairman | 0 companies |
| Martin Sundahl | Chairman | 0 companies |
| Claus Troels Hansen | Chairman | 0 companies |
| Mads Roikjer | Board of Directors | 0 companies |
| Søren Wiinholt Petersen | Board of Directors | 0 companies |
| Lilly Lærke Hesselholt | Board of Directors | 0 companies |
| Gareth John Williams | Chairman | 0 companies |