| Revenue | DKK 453K | -14% |
| EBITDA | DKK 26K | -20% |
| Net profit | DKK 22K | -14% |
| Total assets | DKK 3M | +21% |
| Equity | DKK 185K | +13% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -297 | -589 | -734 | 145 | -475 | -3.907 | -949 | 470 | 805 | 789 | 717 | 327 | 529 | 453 |
| Staff expenses | -227 | -983 | -749 | -921 | -1.237 | -954 | -760 | -598 | -692 | -721 | -657 | -296 | -331 | -289 |
| EBITDA | -524 | -1.572 | -1.483 | -776 | -1.712 | -4.860 | -1.708 | -128 | 114 | 68 | 60 | 31 | 33 | 26 |
| Depreciation & amort. | -28 | -216 | -150 | -257 | -66 | -27 | -9 | -3 | -6 | -3 | -3 | -3 | -2 | -1 |
| EBIT | -552 | -1.788 | -1.633 | -1.033 | -1.778 | -4.887 | -1.718 | -132 | 108 | 66 | 57 | 28 | 30 | 25 |
| Net financials | -18 | -111 | -36 | -569 | -292 | -127 | -158 | -155 | -45 | -20 | -5 | -3 | -5 | -4 |
| Profit before tax | -285 | -1.898 | -1.669 | -1.602 | -2.070 | -5.014 | -1.876 | -286 | 62 | 45 | 52 | 26 | 25 | 22 |
| Tax | 143 | -123 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -428 | -1.776 | -1.669 | -1.602 | -2.070 | -5.014 | -1.876 | -286 | 62 | 45 | 52 | 26 | 25 | 22 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.516 | 4.420 | 3.437 | 3.222 | 6.211 | 6.778 | 3.004 | 760 | 332 | 495 | 1.376 | 1.957 | 2.466 | 2.988 |
| Equity | -484 | -1.769 | -1.059 | -2.661 | -4.731 | -1.174 | -3.050 | -1.336 | -1.274 | 61 | 112 | 138 | 163 | 185 |
| Long-term debt | 0 | 0 | 0 | 4.880 | 9.346 | 2.000 | 5.150 | 1.367 | 1.276 | 397 | 1.086 | 1.765 | 2.233 | 2.737 |
| Short-term debt | 2.000 | 6.188 | 4.496 | 1.004 | 1.596 | 5.786 | 738 | 570 | 228 | 37 | 178 | 54 | 70 | 66 |
| Total debt | 2.000 | 6.188 | 4.496 | 5.884 | 10.942 | 7.786 | 5.888 | 1.936 | 1.504 | 435 | 1.264 | 1.819 | 2.302 | 2.803 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Management | Management | 2016 | — | — |
PL Management | Management | 2011 | — | — |
LS Management | Management | 2015 | — | — |
SA Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
KP Management | Management | 2021 | — | — |
HN Management | Management | 2017 | — | — |
SR Management | Management | 2022 | — | — |
JM Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| János Váczi | Management | 0 companies |
| Peter Lassen | Management | 0 companies |
| Lena Storm Christensen | Management | 0 companies |
| Svend Aage Johansen | Chief Executive Officer | 0 companies |
| Kenneth Pedersen | Management | 0 companies |
| Hasnain Nasir Butt | Management | 0 companies |
| Sascha Rauschke | Management | 0 companies |
| John Morell Frellsen | Management | 0 companies |
| János Váczi | Board of Directors | 0 companies |
| Robert Maciej Szymanski | Board of Directors | 0 companies |
| Chirag K Patel | Chairman | 0 companies |
| Christian Jaaks | Chairman | 0 companies |
| John Hudson Kriwet | Chairman | 0 companies |
| Peter Prock | Board of Directors | 0 companies |
| Jannes Paul Beeskow | Board of Directors | 0 companies |
| Joseph Todisco | Board of Directors | 0 companies |
| Chintu Patel | Board of Directors | 0 companies |
| János Váczi | Chairman | 0 companies |
| Anton Alwin Karremann | Chairman | 0 companies |