| Revenue | DKK 24,1M | -41% |
| EBITDA | DKK 12,9M | -57% |
| Net profit | DKK 9,6M | -62% |
| Total assets | DKK 90,1M | -50% |
| Equity | DKK 30,1M | -69% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.295 | 5.033 | 4.741 | — | 13.276 | 18.113 | 18.265 | 52.310 | 36.447 | 50.062 | 37.313 | 41.159 | 24.147 |
| Staff expenses | -1.743 | -1.722 | -2.162 | -2.559 | -3.576 | -5.428 | -5.564 | -10.476 | -7.406 | -9.249 | -12.198 | -11.380 | -11.205 |
| EBITDA | 4.552 | 3.311 | 2.579 | 7.093 | 9.701 | 12.684 | 15.745 | 41.834 | 29.042 | 40.812 | 25.115 | 29.780 | 12.941 |
| Depreciation & amort. | -11 | 11 | -7 | -7 | -2 | -0 | -3.044 | -264 | -669 | -824 | -1.564 | -2.957 | -2.807 |
| EBIT | 4.541 | 3.300 | 2.571 | 7.086 | 9.699 | 12.684 | 12.701 | 41.570 | 28.373 | 39.988 | 23.551 | 26.823 | 10.134 |
| Net financials | -103 | 124 | 794 | 158 | 1.669 | 2.000 | 1.157 | 518 | 386 | 7.646 | 14.851 | 5.713 | 2.222 |
| Profit before tax | 4.438 | 3.424 | 3.365 | 7.244 | 11.367 | 14.684 | 13.858 | 42.089 | 28.759 | 47.634 | 38.402 | 32.536 | 12.356 |
| Tax | 1.125 | 868 | 840 | 1.723 | 2.523 | 3.259 | 3.044 | 9.316 | 6.234 | 10.487 | 8.486 | 7.277 | 2.797 |
| Net profit | 3.313 | 2.556 | 2.525 | 5.521 | 8.844 | 11.426 | 10.814 | 32.773 | 22.525 | 37.147 | 29.916 | 25.259 | 9.560 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.505 | 18.231 | 20.597 | 39.710 | 40.666 | 77.063 | 76.899 | 138.774 | 180.358 | 316.399 | 281.950 | 180.256 | 90.072 |
| Equity | 6.190 | 8.746 | 11.272 | 16.792 | 25.636 | 37.062 | 47.877 | 80.649 | 103.174 | 140.321 | 170.237 | 95.496 | 30.056 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.665 | 2.094 | 1.603 |
| Short-term debt | 9.314 | 8.434 | 8.607 | 22.199 | 13.338 | 39.754 | 26.622 | 52.683 | 70.657 | 171.471 | 101.950 | 79.842 | 53.548 |
| Total debt | 9.314 | 8.434 | 8.607 | 22.199 | 13.338 | 39.754 | 26.622 | 52.683 | 70.657 | 171.471 | 104.614 | 81.935 | 55.151 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DJ Management | Management | 2025 | — | — |
KJ Management | Management | 2016 | — | — |
PA Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Johan Bertil Håkonsson | Management | 0 companies |
| Kjeld Jensen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Danica Palm | Board of Directors | 0 companies |
| Carl-Gustaf Johnson | Board of Directors | 0 companies |
| René Paulus Maria Wolfkamp | Chairman | 0 companies |
| Björn Anders Hedenström | Chairman | 0 companies |
| Peter Johansson | Chairman | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Karl-Heinz Gottfried Heigl | Chairman | 0 companies |
| Björn Peter Lennart Nilsson | Board of Directors | 0 companies |
| Vincent Dominique Albert Thérèse Nomblot | Board of Directors | 0 companies |
| Jérôme Louis Berger | Chairman | 0 companies |