| Revenue | DKK 6,6M | +145% |
| EBITDA | DKK 1,2M | +137% |
| Net profit | DKK 647K | +116% |
| Total assets | DKK 53,2M | +2% |
| Equity | DKK 13,4M | +5% |
| Employees | 18 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 14.872 | 22.792 | 13.102 | 2.674 | 6.557 |
| Staff expenses | -6.306 | -14.308 | -12.067 | -5.700 | -4.501 |
| EBITDA | 8.566 | 8.484 | 1.026 | -3.248 | 1.199 |
| Depreciation & amort. | -2.047 | -3.198 | -1.182 | -1.135 | -0 |
| EBIT | 6.519 | 5.286 | -156 | -4.383 | 1.199 |
| Net financials | -482 | -2.163 | 218 | 54 | -552 |
| Profit before tax | 6.038 | 3.123 | 62 | -4.329 | 647 |
| Tax | 1.346 | 712 | 2.392 | -348 | -0 |
| Net profit | 4.692 | 2.411 | -2.330 | -3.982 | 647 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 22.800 | 58.980 | 52.721 | 52.099 | 53.182 |
| Equity | -28.059 | 19.058 | 16.729 | 12.747 | 13.394 |
| Long-term debt | 547 | 651 | 0 | 0 | 0 |
| Short-term debt | 49.173 | 38.149 | 34.920 | 30.228 | 36.485 |
| Total debt | 49.720 | 38.800 | 34.920 | 30.228 | 36.485 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
TB Management | Management | 2023 |
| Former (6) | ||
SJ Management | Management | 2018 – 2019 |
GS Unofficial title | Unofficial title | 2023 – 2023 |
NB Management | Management | 2017 – 2018 |
SE Management | Management | 2008 – 2017 |
DJ Management | Management | 2023 – 2023 |
CJ Management | Management | 2019 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2023 | |
| Board of Directors | 2025 | |
| Former (13) | ||
| Board of Directors | 2010 – 2014 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2024 – 2025 | |
| Board of Directors | 2008 – 2017 | |
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2019 – 2021 | |
| Chairman | 2023 – 2023 | |
| Board of Directors | 2023 – 2024 | |
| Chairman | 2008 – 2014 | |
| Chairman | 2014 – 2015 | |
| Chairman | 2019 – 2020 | |
| Board of Directors | 2018 – 2019 | |
| Chairman | 2015 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Simon James Callander | Management | 0 companies |
| Gunvor Sundgaard Happe | Unofficial title | 0 companies |
| Nicholas Barry Edward Wharton | Management | 0 companies |
| Stine Elmkvist | Management | 0 companies |
| Darren Jeffrey Cates | Management | 0 companies |
| Thomas Benjamin Vale Simpson | Management | 0 companies |
| Carolyn Jane Pollard | Management | 0 companies |
| Thor Faaborg Enevoldsen | Board of Directors | 0 companies |
| Julian Marc Dunkerton | Chairman | 0 companies |
| Vanessa Margaret Lewis Camacho | Board of Directors | 0 companies |
| Philip Arthur Harris | Board of Directors | 0 companies |
| Lars Thygesen | Board of Directors | 0 companies |
| Shaun Simon Wills | Board of Directors | 0 companies |
| Jonathan Leslie Wragg | Board of Directors | 0 companies |
| Ruth Patricia Daniels | Chairman | 0 companies |
| Shaun Simon Wills | Board of Directors | 0 companies |
| Jørgen Einer-Jensen Brammer | Chairman | 0 companies |
| Shaun Simon Wills | Chairman | 0 companies |
| Nicholas John Gresham | Chairman | 0 companies |
| Edward Peter Barker | Board of Directors | 0 companies |
| Euan Angus Sutherland | Chairman | 0 companies |
| Shaun Jason Packe | Board of Directors | 0 companies |