| Revenue | DKK 32,7M | -36% |
| EBITDA | DKK 33K | -99% |
| Net profit | DKK 114K | -97% |
| Total assets | DKK 42,1M | -5% |
| Equity | DKK 38,1M | +0% |
| Employees | 99 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27.454 | 32.640 | 81.192 | 311.662 | 372.623 | 315.948 | 63.876 | 58.356 | 54.863 | 57.939 | 51.079 | 51.076 | 32.717 |
| Staff expenses | -26.855 | -29.741 | -78.232 | -274.323 | -324.217 | -270.953 | -49.247 | -46.420 | -45.341 | -46.221 | -38.537 | -35.759 | -32.684 |
| EBITDA | 600 | 2.899 | 2.960 | 15.726 | 20.341 | 25.159 | 3.090 | 3.225 | 556 | 3.451 | 3.586 | 5.640 | 33 |
| Depreciation & amort. | -449 | -255 | -476 | -576 | -611 | -340 | -207 | -224 | -299 | -331 | -360 | -270 | -216 |
| EBIT | 151 | 2.644 | 2.484 | 15.149 | 19.730 | 24.818 | 2.883 | 3.001 | 258 | 3.120 | 3.225 | 5.370 | -183 |
| Net financials | -83 | -51 | -187 | -231 | 792 | 1.870 | 2.513 | -6.384 | -337 | -41 | -171 | 81 | 331 |
| Profit before tax | 68 | 2.593 | 2.298 | 14.918 | 20.523 | 26.688 | 5.396 | -3.383 | -79 | 3.080 | 3.054 | 5.451 | 148 |
| Tax | 16 | 649 | 580 | 3.524 | 4.571 | 6.061 | 1.768 | -623 | -17 | 676 | 656 | 1.303 | 34 |
| Net profit | 52 | 1.943 | 1.717 | 11.394 | 15.952 | 20.627 | 3.628 | -2.760 | -62 | 2.404 | 2.398 | 4.148 | 114 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.869 | 17.198 | 89.905 | 94.530 | 199.112 | 239.327 | 217.686 | 216.490 | 70.912 | 69.451 | 47.650 | 44.547 | 42.122 |
| Equity | -4.462 | 1.535 | 3.252 | 14.646 | 30.599 | 51.225 | 54.853 | 52.094 | 52.032 | 54.435 | 33.833 | 37.981 | 38.095 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.159 | 2.812 | 0 | 0 | 0 | 0 |
| Short-term debt | 11.330 | 15.079 | 86.653 | 79.884 | 168.513 | 188.102 | 162.833 | 163.237 | 16.068 | 15.015 | 13.817 | 5.455 | 4.027 |
| Total debt | 11.330 | 15.079 | 86.653 | 79.884 | 168.513 | 188.102 | 162.833 | 164.396 | 18.880 | 15.015 | 13.817 | 5.455 | 4.027 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2023 | — | — |
TA Management | Management | 2010 | — | — |
CS Management | Management | 2020 | — | — |
HD Management | Management | 2011 | — | — |
NK Management | Management | 2010 | — | — |
LH Management | Management | 2020 | — | — |
KV Management | Management | 2015 | — | — |
SR Management | Management | 2011 | — | — |
IM Management | Management | 2020 | — | — |
MH Management | Management | 2023 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
JW Management | Management | 2020 | — | — |
AE Management | Management | 2024 | — | — |
SR Management | Management | 2023 | — | — |
JR Management | Management | 2017 | — | — |
UF Founder | Founder | 2007 | — | — |
DE Management | Management | 2022 | — | — |
PL Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 | |
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Charlotte Monique Lucette Craipeau | Management | 0 companies |
| Timothy Alan Schuh | Management | 0 companies |
| Christian Sajons | Management | 0 companies |
| Hilde Desiré Maria Verdoodt | Management | 0 companies |
| Nicholas Keca | Management | 0 companies |
| Lilia Hitz | Management | 0 companies |
| Karl Vernon Brough | Management | 0 companies |
| Simon Robert Tilling | Management | 0 companies |
| Ivan Markovic | Management | 0 companies |
| Malin Hjortzberg-Nordlund | Management | 0 companies |
| John Kellett | Chief Executive Officer | 0 companies |
| John William Hayward | Management | 0 companies |
| Anssi Eemeli Korhonen | Management | 0 companies |
| Sven Robert Kalin | Management | 0 companies |
| Jonathan Roy Miller | Management | 0 companies |
| Ulrik Fleischer-Michaelsen | Founder | 0 companies |
| David Edwin Grimes | Management | 0 companies |
| Pedro Lozano de Castro | Chief Executive Officer | 0 companies |
| Dale William Saville | Chairman | 0 companies |
| Graeme Halder | Chairman | 0 companies |
| Peter Fergus O'Brien | Board of Directors | 0 companies |
| Eddy J.M. Van de Poel | Board of Directors | 0 companies |