| Revenue | DKK 3,3M | -5% |
| EBITDA | DKK 1,8M | +26% |
| Net profit | DKK 1,5M | +54% |
| Total assets | DKK 21,6M | +118% |
| Equity | DKK 5,1M | +10% |
| Employees | 1 | — |
| Item | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.394 | 377 | 873 | 1.147 | 1.786 | 1.018 | 596 | 3.126 | 5.600 | 4.650 | 5.847 | 3.515 | 3.327 |
| Staff expenses | -1.090 | -438 | -670 | -913 | -1.218 | -1.089 | -1.426 | -1.720 | -2.161 | -2.544 | -3.111 | -2.086 | -1.522 |
| EBITDA | 304 | -61 | 203 | 235 | 568 | -71 | -831 | 1.406 | 3.438 | 2.106 | 2.737 | 1.429 | 1.804 |
| Depreciation & amort. | -203 | -68 | -0 | -0 | -4 | -3 | -3 | -3 | -10 | -18 | -51 | -51 | -69 |
| EBIT | 101 | -128 | 203 | 235 | 564 | -74 | -833 | 1.403 | 3.429 | 2.088 | 2.686 | 1.378 | 1.735 |
| Net financials | -61 | 67 | -5 | 27 | -5 | 7 | -26 | 77 | -539 | 528 | 388 | -151 | 153 |
| Profit before tax | 40 | -61 | 198 | 262 | 559 | -67 | -859 | 1.480 | 2.890 | 2.616 | 3.074 | 1.227 | 1.888 |
| Tax | 74 | -13 | 264 | -0 | -39 | -15 | -189 | 326 | 644 | 581 | 686 | 269 | 413 |
| Net profit | -34 | -48 | -66 | 262 | 598 | -52 | -671 | 1.154 | 2.246 | 2.035 | 2.388 | 959 | 1.475 |
| Item | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.908 | 1.329 | 1.545 | 1.307 | 2.219 | 2.097 | 1.118 | 7.634 | 11.139 | 13.625 | 11.885 | 9.903 | 21.613 |
| Equity | 788 | 740 | 674 | 936 | 1.534 | 1.482 | 811 | 1.965 | 4.211 | 6.246 | 8.635 | 4.593 | 5.068 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.120 | 589 | 871 | 372 | 686 | 615 | 306 | 5.668 | 6.928 | 7.379 | 3.249 | 5.310 | 16.545 |
| Total debt | 2.120 | 589 | 871 | 372 | 686 | 615 | 306 | 5.668 | 6.928 | 7.379 | 3.249 | 5.310 | 16.545 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PW Management | Management | 2008 | — | — |
PA Management | Management | 2008 | — | — |
AT Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Wigh Walseth | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Arne Thorvald Grøntvedt | Management | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Ulf Bernhard Sundell | Board of Directors | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Roland Frederik Andreas Törgren | Board of Directors | 0 companies |
| Lena Ulrika Nilsson | Board of Directors | 0 companies |
| Conny Franzen | Chairman | 0 companies |
| Gerhard Walter Hjalmarsson Lindholm | Chairman | 0 companies |
| Magnus Carl Torsten Björnum | Board of Directors | 0 companies |
| Gerard Nicolaas van den Hoven | Board of Directors | 0 companies |