| Revenue | DKK 17,4M | -10% |
| EBITDA | DKK 3,1M | -52% |
| Net profit | DKK 2,2M | -31% |
| Total assets | DKK 48,5M | +5% |
| Equity | DKK 35,6M | +28% |
| Employees | 19 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 36.013 | 50.209 | 35.434 | 19.440 | 17.405 |
| Staff expenses | -9.427 | -12.128 | -16.778 | -12.869 | -14.282 |
| EBITDA | 26.580 | 38.081 | 18.655 | 6.571 | 3.123 |
| Depreciation & amort. | -147 | -403 | -527 | -526 | -207 |
| EBIT | 26.434 | 37.679 | 18.129 | 6.045 | 2.917 |
| Net financials | -553 | 639 | -1.047 | -1.970 | -126 |
| Profit before tax | 25.880 | 38.317 | 17.082 | 4.075 | 2.790 |
| Tax | 5.731 | 8.447 | 3.760 | 927 | 612 |
| Net profit | 20.149 | 29.870 | 13.322 | 3.148 | 2.178 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 42.260 | 69.661 | 57.432 | 46.372 | 48.472 |
| Equity | 26.389 | 38.159 | 24.630 | 27.778 | 35.639 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 15.667 | 31.281 | 32.674 | 17.150 | 10.462 |
| Total debt | 15.667 | 31.281 | 32.674 | 17.150 | 10.462 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
AR Management | Management | 2025 |
MR Audit | Audit | 2022 |
LV Management | Management | 2025 |
| Former (3) | ||
PA Management | Management | 2008 – 2008 |
CZ Chief Executive Officer | Chief Executive Officer | 2012 – 2025 |
DS Management | Management | 2012 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (3) | ||
| Board of Directors | 2022 – 2025 | |
| Board of Directors | 2022 – 2025 | |
| Board of Directors | 2022 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2008 | |
| Company | 50–66.65% | 50–66.65% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Rahbek | Management | 0 companies |
| Michael Ryding | Audit | 0 companies |
| Lars Valentin Hansen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Christian Zeuthen Løkkegaard | Chief Executive Officer | 0 companies |
| Dan Stordal Rasmussen | Management | 0 companies |
| Alberto Sanchez | Board of Directors | 0 companies |
| Carlos Franquesa Castrillo | Board of Directors | 0 companies |
| Pierre-Yves Marie Menes | Board of Directors | 0 companies |
| Ignacio Balsalobre | Board of Directors | 0 companies |
| David Mendez Rodriguez | Chairman | 0 companies |
| Martín Giralt Adroher | Board of Directors | 0 companies |