| Revenue | DKK 7,1M | +97% |
| EBITDA | DKK -256K | +96% |
| Net profit | DKK -579K | +90% |
| Total assets | DKK 4,4M | -11% |
| Equity | DKK -4,1M | -17% |
| Employees | 4 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Revenue | 30.333 | 9.231 | 464 | 3.586 | 7.061 |
| Staff expenses | -15.046 | -17.726 | -22.691 | -10.295 | -7.317 |
| EBITDA | 5.709 | -8.495 | -22.228 | -6.709 | -256 |
| Depreciation & amort. | -74 | -52 | -92 | -72 | -57 |
| EBIT | 5.635 | -8.547 | -22.319 | -6.781 | -313 |
| Net financials | -233 | -474 | -253 | -286 | -431 |
| Profit before tax | 5.402 | -9.021 | -22.572 | -7.067 | -743 |
| Tax | 1.189 | -1.418 | -4.543 | -1.547 | -164 |
| Net profit | 4.213 | -7.603 | -18.029 | -5.520 | -579 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|
| Total assets | 11.869 | 30.576 | 14.956 | 4.929 | 4.411 |
| Equity | 2.647 | 20.043 | 2.014 | -3.506 | -4.084 |
| Long-term debt | 5.251 | 5.330 | 6.715 | 6.935 | 7.100 |
| Short-term debt | 3.972 | 5.203 | 6.226 | 1.500 | 1.396 |
| Total debt | 9.222 | 10.533 | 12.942 | 8.435 | 8.496 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
PF Management | Management | 2010 – 2013 |
NK Management | Management | 2008 – 2010 |
JB Chief Executive Officer | Chief Executive Officer | 2017 – 2022 |
PC Chief Executive Officer | Chief Executive Officer | 2011 – 2012 |
MM Management | Management | 2013 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (16) | ||
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2011 – 2017 | |
| Board of Directors | 2011 – 2013 | |
| Board of Directors | 2008 – 2009 | |
| Board of Directors | 2011 – 2022 | |
| Chairman | 2017 – 2021 | |
| Board of Directors | 2021 – 2022 | |
| Chairman | 2021 – 2022 | |
| Board of Directors | 2013 – 2017 | |
| Board of Directors | 2009 – 2010 | |
| Board of Directors | 2009 – 2017 | |
| Chairman | 2009 – 2017 | |
| Board of Directors | 2017 – 2019 | |
| Board of Directors | 2010 – 2021 | |
| Deputy Chairman | 2011 – 2022 | |
| Board of Directors | 2019 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2017 | |
| Company | 15–19.99% | 15–19.99% | 2017 | |
| Company | 25–33.32% | 25–33.32% | 2017 | |
| Company | 10–14.99% | 10–14.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Fleckenstein | Management | 0 companies |
| Neil Kevin Donnell | Management | 0 companies |
| Jean-Marc Broyer | Chief Executive Officer | 0 companies |
| Per Chrom Jacobsen | Chief Executive Officer | 0 companies |
| Martin Munk Nørgaard Pollas | Management | 0 companies |
| Markus Windelen | Board of Directors | 0 companies |
| Morten Groth-Andersen | Board of Directors | 0 companies |
| Karsten Lemann Hvidberg | Board of Directors | 0 companies |
| Jesper Vorsholt Jørgensen | Board of Directors | 0 companies |
| Henning Semler | Board of Directors | 0 companies |
| Mikkel Weider | Chairman | 0 companies |
| Sofie Filt Læntver | Board of Directors | 0 companies |
| Knud Martin Trolle | Chairman | 0 companies |
| Hakon Steinø | Board of Directors | 0 companies |
| David Norden Guldbrandsen | Board of Directors | 0 companies |
| Morten Holm | Board of Directors | 0 companies |
| Michael Vad | Chairman | 0 companies |
| Martin Adam Walfisz | Board of Directors | 0 companies |
| Michael David Prince | Board of Directors | 0 companies |
| Jacob Andersen | Deputy Chairman | 0 companies |
| Karl Magnus Troedsson | Board of Directors | 0 companies |