| Revenue | DKK -210K | -148% |
| EBITDA | DKK -1,4M | -44% |
| Net profit | DKK -1,4M | -23% |
| Total assets | DKK 6,8M | -17% |
| Equity | DKK -4,4M | -47% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.183 | 104 | 120 | 963 | 1.496 | 544 | 1.431 | 1.248 | 1.602 | 1.664 | 158 | 438 | -210 |
| Staff expenses | -5.512 | -5.307 | -4.285 | -1.477 | -1.029 | -1.058 | -984 | -1.001 | -1.136 | -1.328 | -461 | -1.198 | -970 |
| EBITDA | -4.329 | -5.202 | -4.165 | -642 | 368 | -612 | 366 | 226 | 456 | 219 | -500 | -956 | -1.376 |
| Depreciation & amort. | -11.257 | -197 | -144 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -15.586 | -5.399 | -4.309 | -642 | 368 | -612 | 366 | 226 | 456 | 219 | -500 | -956 | -1.376 |
| Net financials | -384 | -309 | -762 | -1.296 | -734 | -330 | -244 | -136 | -76 | -53 | -78 | -422 | -376 |
| Profit before tax | -15.971 | -5.708 | -5.071 | -1.938 | -366 | -941 | 122 | 90 | 380 | 166 | -578 | -1.378 | -1.752 |
| Tax | -272 | -1.870 | -1.616 | -816 | -404 | -148 | -0 | -0 | -0 | -159 | -90 | -237 | -345 |
| Net profit | -15.698 | -3.838 | -3.455 | -1.121 | 38 | -794 | 122 | 90 | 380 | 324 | -487 | -1.141 | -1.407 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.191 | 7.230 | 5.882 | 4.722 | 4.090 | 2.936 | 3.046 | 4.803 | 5.865 | 6.202 | 6.568 | 8.122 | 6.771 |
| Equity | -11.092 | -14.930 | -18.385 | -19.506 | -19.469 | -2.271 | -2.149 | -2.059 | -1.679 | -1.354 | -1.842 | -2.983 | -4.390 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 20.283 | 22.160 | 24.267 | 24.229 | 23.559 | 5.208 | 5.195 | 6.862 | 7.543 | 7.557 | 8.409 | 11.104 | 11.161 |
| Total debt | 20.283 | 22.160 | 24.267 | 24.229 | 23.559 | 5.208 | 5.195 | 6.862 | 7.543 | 7.557 | 8.409 | 11.104 | 11.161 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
VC Management | Management | 2007 | — | — |
MJ Management | Management | 2008 | — | — |
RP Management | Management | 2022 | — | — |
AL Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
KT Management | Management | 2018 | — | — |
CR Management | Management | 2021 | — | — |
MN Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
KW Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
HB Management | Management | 2008 | — | — |
JA Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 | |
| Individual | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Maria Feldt-Rasmussen | Chief Executive Officer | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Morten Just Blangsted | Management | 0 companies |
| Rafael Padilla Papaceit | Management | 0 companies |
| Angelika Lieselotte Weinländer-Molders | Chief Executive Officer | 0 companies |
| Kai Tobien | Management | 0 companies |
| Constantijn Roderick van Rietschoten | Management | 0 companies |
| Michaël Nicole Patrick Hillaert | Chief Executive Officer | 0 companies |
| Kálmán Wilhelm Patrick Petró | Chief Executive Officer | 0 companies |
| Johannes Henricus Adrianus Stols | Chief Executive Officer | 0 companies |
| Henning Biil | Management | 0 companies |
| Johan Amelia F. Verlinden | Chief Executive Officer | 0 companies |
| Henrik Schøsler Hansen | Board of Directors | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Cornelia Neeltje de Jong | Chairman | 0 companies |
| Kristina Skalberg | Chairman | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Gerardus Johannes Van Jeveren | Chairman | 0 companies |
| Jan Peeters | Board of Directors | 0 companies |
| Cornelia Neeltje de Jong | Board of Directors | 0 companies |
| Franciscus Adrianus Maria Gera rdus Verbakel | Board of Directors | 0 companies |