| Revenue | DKK 15,2M | -54% |
| EBITDA | DKK 2,4M | -73% |
| Net profit | DKK 1,1M | -84% |
| Total assets | DKK 70,3M | +108% |
| Equity | DKK 1,9M | -76% |
| Employees | 30 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.378 | 3.120 | 4.460 | 5.157 | 1.093 | 8.254 | 12.544 | 13.630 | 13.957 | 16.435 | 21.767 | 20.403 | 26.664 | 33.664 | 32.817 | 15.219 |
| Staff expenses | -3.486 | -3.762 | -4.057 | -5.009 | -1.144 | -8.060 | -12.502 | -13.690 | -13.034 | -15.445 | -19.625 | -20.196 | -19.679 | -21.209 | -24.058 | -12.862 |
| EBITDA | -108 | -642 | 402 | 147 | -52 | 195 | 41 | -60 | 923 | 990 | 2.142 | 207 | 6.985 | 12.455 | 8.759 | 2.357 |
| Depreciation & amort. | 39 | -49 | -81 | -62 | -11 | -72 | -63 | -80 | -125 | -41 | -37 | -51 | -68 | -74 | -83 | -31 |
| EBIT | -148 | -690 | 321 | 85 | -63 | 123 | -22 | -139 | 798 | 949 | 2.104 | 156 | 6.917 | 12.381 | 8.676 | 2.326 |
| Net financials | -0 | -19 | -44 | 49 | 31 | -201 | -216 | -285 | -100 | 23 | -340 | -319 | -238 | 76 | 637 | -763 |
| Profit before tax | -148 | -709 | 277 | 134 | -31 | -78 | -237 | -425 | 697 | 941 | 1.764 | -163 | 6.679 | 12.457 | 9.313 | 1.563 |
| Tax | -35 | -154 | 67 | 42 | -16 | 24 | -2 | -53 | 177 | 217 | 374 | 4 | 1.450 | 2.769 | 2.080 | 413 |
| Net profit | -113 | -555 | 210 | 92 | -15 | -103 | -235 | -372 | 520 | 724 | 1.390 | -167 | 5.229 | 9.688 | 7.234 | 1.149 |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.177 | 1.209 | 1.877 | 2.822 | 2.246 | 4.204 | 5.170 | 5.374 | 6.552 | 14.399 | 13.887 | 12.830 | 19.663 | 32.112 | 33.860 | 70.293 |
| Equity | 388 | -166 | 44 | 136 | 119 | 4 | -236 | -611 | -92 | 728 | 2.118 | 1.950 | 9.057 | 10.745 | 7.979 | 1.898 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.347 | 0 | 1.986 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 789 | 1.375 | 1.833 | 2.686 | 2.127 | 4.200 | 5.406 | 5.985 | 5.297 | 13.672 | 9.783 | 10.880 | 10.606 | 21.367 | 25.881 | 68.395 |
| Total debt | 789 | 1.375 | 1.833 | 2.686 | 2.127 | 4.200 | 5.406 | 5.985 | 6.644 | 13.672 | 11.770 | 10.880 | 10.606 | 21.367 | 25.881 | 68.395 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Management | Management | 2007 | — | — |
DS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
AI Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
YW Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
LW Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 10.0% | 10.0% | 2018 | |
| Individual | 66.7% | 66.7% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mihaly Tuska | Management | 0 companies |
| Danny Sigvert Lajer | Chief Executive Officer | 0 companies |
| Adam Illum Henriques | Chief Executive Officer | 0 companies |
| Yin Wei | Chief Executive Officer | 0 companies |
| Leif Winkler Sørensen | Chief Executive Officer | 0 companies |
| Risto Virkkala | Chairman | 0 companies |
| Michael Keith Long | Board of Directors | 0 companies |
| Carl Valfrid Hoffman | Board of Directors | 0 companies |
| Saara Kauppila | Board of Directors | 0 companies |
| Lars Duelund Kruse | Chairman | 0 companies |
| Maria Tuulikki Virkkala | Board of Directors | 0 companies |
| Henri Hämäläinen | Chairman | 0 companies |
| Sven Fredrick Mickael Rybarczyk | Board of Directors | 0 companies |
| Hans August Parvikoski | Chairman | 0 companies |
| Ilari Nurmi | Chairman | 0 companies |
| Sandra Therese Lindepil | Board of Directors | 0 companies |