| Revenue | DKK 1,8M | -50% |
| EBITDA | DKK -1M | -225% |
| Net profit | DKK -1,3M | -67% |
| Total assets | DKK 14,4M | -15% |
| Equity | DKK 2M | -40% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.922 | 3.612 | 5.678 | 6.369 | 8.078 | 2.713 | 5.088 | 2.886 | 5.709 | 8.117 | 4.242 | 3.513 | 1.771 |
| Staff expenses | -1.994 | -2.392 | -2.586 | -3.280 | -3.700 | -5.086 | -3.871 | -3.424 | -3.849 | -4.572 | -5.340 | -3.835 | -2.784 |
| EBITDA | 927 | 1.220 | 2.991 | 3.089 | 4.377 | -2.379 | 1.217 | -577 | 1.761 | 3.545 | -2.508 | -323 | -1.049 |
| Depreciation & amort. | 267 | -398 | -686 | -608 | -632 | -748 | -715 | -543 | -391 | -493 | -257 | -488 | -180 |
| EBIT | 661 | 822 | 2.305 | 2.480 | 3.745 | -3.127 | 502 | -1.120 | 1.370 | 3.051 | -2.765 | -811 | -1.228 |
| Net financials | -159 | -121 | -431 | -292 | -367 | -483 | -574 | -62 | -384 | -83 | -302 | -551 | -420 |
| Profit before tax | 501 | 701 | 1.874 | 2.188 | 3.379 | -2.076 | -72 | -1.181 | 986 | 2.968 | -3.067 | -1.362 | -1.648 |
| Tax | 81 | 216 | 508 | 559 | 789 | 767 | 6 | -233 | 231 | 675 | -332 | -590 | -362 |
| Net profit | 420 | 485 | 1.367 | 1.630 | 2.589 | -2.843 | -78 | -948 | 755 | 2.293 | -2.735 | -772 | -1.286 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.930 | 6.223 | 8.862 | 11.723 | 15.066 | 13.585 | 11.780 | 10.397 | 14.025 | 16.168 | 22.216 | 16.863 | 14.358 |
| Equity | 2.997 | 3.482 | 4.849 | 5.731 | 7.570 | 4.727 | 4.649 | 3.701 | 4.456 | 6.749 | 4.014 | 3.243 | 1.957 |
| Long-term debt | 306 | 348 | 1.265 | 676 | 537 | 130 | 0 | 153 | 1.634 | 265 | 9.979 | 0 | 0 |
| Short-term debt | 3.609 | 2.393 | 2.747 | 5.317 | 6.937 | 8.728 | 7.130 | 6.543 | 7.936 | 9.155 | 6.813 | 13.620 | 12.402 |
| Total debt | 3.933 | 2.741 | 4.013 | 5.993 | 7.474 | 8.858 | 7.130 | 6.696 | 9.569 | 9.419 | 16.791 | 13.620 | 12.402 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Management | Management | 2008 | — | — |
MF Management | Management | 2008 | — | — |
HB Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jörg Thomas Vogt | Management | 0 companies |
| Morten Finn Jensen | Management | 0 companies |
| Henning Biil | Management | 0 companies |
| Markus Dinklage | Board of Directors | 0 companies |
| Merethe Navrsted | Board of Directors | 0 companies |
| Bengt Karl Andreas Renulf | Board of Directors | 0 companies |
| Thomas Laub | Board of Directors | 0 companies |
| Micki Fugl Petersen | Board of Directors | 0 companies |
| Antonio Gerolimetto | Board of Directors | 0 companies |
| Simon Burke | Board of Directors | 0 companies |
| Hans Ola Månsson Rantzow | Board of Directors | 0 companies |
| Isabell Vogt | Board of Directors | 0 companies |