| Revenue | DKK 14,3M | -10% |
| EBITDA | DKK -7,7M | -59% |
| Net profit | DKK -8,5M | -37% |
| Total assets | DKK 142,6M | +4% |
| Equity | DKK 101,1M | -8% |
| Employees | 43 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -1.504 | -73 | 17.090 | 15.849 | 14.282 |
| Staff expenses | -0 | -0 | -17.720 | -20.688 | -22.000 |
| EBITDA | -1.504 | -73 | -630 | -4.839 | -7.718 |
| Depreciation & amort. | -0 | -0 | -386 | -1.653 | -2.135 |
| EBIT | -1.504 | -73 | -1.016 | -6.492 | -9.853 |
| Net financials | 24.282 | 0 | -279 | -390 | -990 |
| Profit before tax | 22.778 | -73 | -1.295 | -6.882 | -10.843 |
| Tax | -107 | -0 | -285 | -697 | -2.359 |
| Net profit | 22.885 | -73 | -1.010 | -6.185 | -8.484 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 116.834 | 116.950 | 141.658 | 136.664 | 142.597 |
| Equity | 116.805 | 116.731 | 115.721 | 109.536 | 101.052 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 29 | 219 | 25.937 | 27.128 | 41.545 |
| Total debt | 29 | 219 | 25.937 | 27.128 | 41.545 |
| Name | Role | Member since |
|---|---|---|
| Former (17) | ||
EW Management | Management | 2010 – 2010 |
VK Management | Management | 2024 – 2025 |
TH Management | Management | 2010 – 2012 |
CA Management | Management | 2017 – 2018 |
HJ Management | Management | 2021 – 2024 |
LL Management | Management | 2006 – 2010 |
OB Management | Management | 2012 – 2018 |
DR Management | Management | 2020 – 2021 |
JA Management | Management | 2022 – 2023 |
TA Management | Management | 2010 – 2012 |
ØP Management | Management | 2018 – 2020 |
ØC Management | Management | 2014 – 2017 |
PD Management | Management | 2010 – 2012 |
AR Management | Management | 2012 – 2014 |
AM Management | Management | 2022 – 2025 |
OA Management | Management | 2012 – 2018 |
SH Management | Management | 2012 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2018 – 2020 | |
| Chairman | 2020 – 2022 | |
| Chairman | 2018 – 2020 | |
| Board of Directors | 2020 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Wilhelm Tomson Rune | Management | 0 companies |
| Vishal Kapoor | Management | 0 companies |
| Thomas Holtan Leskovsky | Management | 0 companies |
| Christian Alexander Horneman Wist | Management | 0 companies |
| Harld Johan Peters | Management | 0 companies |
| Lars Lokdam | Management | 0 companies |
| Ole Bård Jacobsen | Management | 0 companies |
| Duco Robert Gijsbert Buijze | Management | 0 companies |
| Johannes Albrecht Poelman | Management | 0 companies |
| Tove Auset | Management | 0 companies |
| Øistein Pedersen | Management | 0 companies |
| Øyvind Christensen | Management | 0 companies |
| Paul Dehli Navestad | Management | 0 companies |
| Asbjørn Rudolf Hansen | Management | 0 companies |
| Annegien Maria Kooij | Management | 0 companies |
| Ole Anders Engebretsen | Management | 0 companies |
| Sigurd Haraldssøn Astrup | Management | 0 companies |
| Stefan Hans Colldahl | Board of Directors | 0 companies |
| Jason Eugene Burnett | Chairman | 0 companies |
| Fredrik Hansen Steinum | Chairman | 0 companies |
| Michael Joseph McClendon | Board of Directors | 0 companies |