| Revenue | DKK 1,3M | +117% |
| EBITDA | DKK 1,3M | +117% |
| Net profit | DKK -1,2M | +32% |
| Total assets | DKK 43,4M | +20% |
| Equity | DKK -1,6M | -269% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.797 | -800 | 6.470 | 7.781 | — | 14.611 | 3.196 | 756 | 3.378 | 297 | 0 | 1 | 410 | 617 | 1.336 |
| Staff expenses | -581 | -815 | -4.759 | -7.857 | -16.564 | -12.596 | -19.931 | -5.823 | -1.841 | -693 | -1 | -0 | -0 | -0 | -0 |
| EBITDA | 1.216 | 191 | 1.685 | -76 | 3.074 | 2.015 | 887 | 188 | 1.641 | 16 | -1 | 1 | 410 | 617 | 1.336 |
| Depreciation & amort. | 31 | -88 | -115 | -84 | -238 | -326 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.185 | 103 | 1.570 | -159 | 2.835 | 1.689 | 887 | 188 | 1.641 | 16 | -1 | 1 | 410 | 617 | 1.336 |
| Net financials | -10 | -23 | 0 | -16 | -242 | -301 | -202 | -36 | -310 | 1.365 | -801 | -358 | -1.037 | -2.030 | -2.488 |
| Profit before tax | 1.175 | 118 | 1.570 | -175 | 2.594 | 1.388 | 685 | 152 | 1.331 | 1.381 | -802 | -357 | -627 | -1.413 | -1.152 |
| Tax | 294 | 27 | 386 | -43 | 608 | 368 | 151 | 34 | 293 | 309 | -177 | -78 | -138 | 286 | -0 |
| Net profit | 881 | 92 | 1.184 | -132 | 1.986 | 1.020 | 534 | 119 | 1.038 | 1.072 | -625 | -279 | -489 | -1.699 | -1.152 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.158 | 1.350 | 5.507 | 8.469 | 26.519 | 11.602 | 8.294 | 6.577 | 15.746 | 6.728 | 12.772 | 13.533 | 23.140 | 36.033 | 43.399 |
| Equity | 835 | 43 | 1.227 | 1.095 | 3.081 | 4.101 | 4.635 | 4.754 | 1.592 | 2.664 | 2.039 | 1.760 | 1.271 | -428 | -1.580 |
| Long-term debt | 0 | 0 | 176 | 151 | 110 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.316 | -1.307 | 4.085 | 7.204 | 23.328 | 7.502 | 3.659 | 1.823 | 14.154 | 4.064 | 10.733 | 11.773 | 21.869 | 36.461 | 44.979 |
| Total debt | 2.316 | -1.307 | 4.261 | 7.355 | 23.438 | 7.502 | 3.659 | 1.823 | 14.154 | 4.064 | 10.733 | 11.773 | 21.869 | 36.461 | 44.979 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
BJ Management | Management | 2014 | — | — |
JR Management | Management | 2007 | — | — |
JJ Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FAIRWIND A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Stewart Andrew Alan Mitchell | Chief Executive Officer | 0 companies |
| Brian Jansen | Management | 0 companies |
| Jesper Rasmussen | Management | 0 companies |
| John Jørgen Funch | Chief Executive Officer | 0 companies |
| Martin Hejlskov | Chairman | 0 companies |
| Glenn Aagesen | Chairman | 0 companies |
| Kim Woetmann Fredeløkke | Board of Directors | 0 companies |
| Ingvar Jensen | Chairman | 0 companies |
| René Kildsgaard | Board of Directors | 0 companies |
| Hans Steffen Steffensen | Chairman | 0 companies |
| Sisse Louise Mai | Chairman | 0 companies |
| René Damgaard Hansen | Board of Directors | 0 companies |