| Revenue | DKK 7,2M | -53% |
| EBITDA | DKK -9,7M | -5010% |
| Net profit | DKK -11,8M | -259% |
| Total assets | DKK 39,4M | +28% |
| Equity | DKK 12M | +39% |
| Employees | 26 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.342 | 4.066 | 4.701 | — | 4.338 | 1.751 | 4.819 | 6.356 | 2.284 | 5.535 | 17.948 | 15.438 | 7.239 |
| Staff expenses | -4.770 | -3.255 | -3.426 | -2.987 | -2.802 | -3.498 | -3.400 | -4.716 | -5.052 | -3.943 | -10.644 | -15.627 | -16.920 |
| EBITDA | -1.428 | 811 | 1.276 | 812 | 1.536 | -1.747 | 1.419 | 1.640 | -2.768 | 1.592 | 7.304 | -189 | -9.681 |
| Depreciation & amort. | 259 | 261 | -679 | -117 | -49 | -40 | -29 | -45 | -1.004 | -1.186 | -1.800 | -2.861 | -3.221 |
| EBIT | -1.688 | 551 | 597 | 696 | 1.487 | -1.787 | 1.390 | 1.595 | -3.772 | 406 | 5.505 | -3.051 | -12.901 |
| Net financials | 90 | 41 | 481 | 708 | 1.094 | -796 | 682 | -1.129 | -545 | 269 | 139 | -1.278 | -1.905 |
| Profit before tax | -1.780 | 283 | 1.078 | 1.361 | 2.581 | -2.583 | 2.071 | 466 | -4.317 | 675 | 5.644 | -4.329 | -14.807 |
| Tax | -393 | 71 | 251 | 180 | 322 | -485 | 200 | 322 | -928 | -364 | 607 | -1.049 | -3.024 |
| Net profit | -1.387 | 212 | 886 | 1.223 | 2.259 | -2.098 | 1.872 | 145 | -3.389 | 1.039 | 4.431 | -3.280 | -11.782 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.564 | 8.338 | 7.289 | 8.962 | 11.923 | 12.625 | 18.473 | 27.670 | 20.565 | 30.222 | 40.017 | 30.731 | 39.399 |
| Equity | 1.726 | 1.925 | 2.854 | 4.038 | 6.292 | 3.485 | 5.531 | 6.254 | 2.364 | 7.362 | 11.950 | 8.619 | 11.973 |
| Long-term debt | 641 | 558 | 476 | 8 | 0 | 0 | 1.412 | 2.133 | 1.898 | 5.827 | 4.719 | 3.494 | 586 |
| Short-term debt | 5.088 | 5.355 | 3.634 | 4.355 | 4.941 | 8.837 | 11.340 | 18.268 | 15.886 | 16.578 | 21.431 | 14.813 | 26.393 |
| Total debt | 5.728 | 5.913 | 4.110 | 4.364 | 4.941 | 8.837 | 12.751 | 20.401 | 17.784 | 22.405 | 26.150 | 18.307 | 26.979 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PT Management | Management | 2021 | — | — |
NC Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
TD Management | Management | 2008 | — | — |
MK Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
FYNSKE HOLDING ApS | Company | 10.0% | 10.0% | 2021 |
GAMIN ApS | Company | 10.0% | 10.0% | 2021 |
Klindt Invest ApS | Company | 10.0% | 10.0% | 2021 |
DOLBERG HOLDING ApS | Company | 10.0% | 10.0% | 2021 |
PT BANGKOK HOLDING ApS | Company | 20.0% | 20.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Thygesen | Management | 0 companies |
| Niels Christian Holst Jensen | Chief Executive Officer | 0 companies |
| Thorkil Dahlgreen | Management | 0 companies |
| Morten Kongsbak | Management | 0 companies |
| Jorge Francisco Berengue Piqué | Board of Directors | 0 companies |
| Laurence Edward Molke | Chairman | 0 companies |
| Peter Klindt Eilertsen | Board of Directors | 0 companies |
| Carsten Skov | Board of Directors | 0 companies |
| Søren Carstensen Dolberg | Chairman | 0 companies |
| Jens Christian Jensen | Board of Directors | 0 companies |
| Raúl Rodriguez | Chairman | 0 companies |
| Lars Christiansen | Chairman | 0 companies |