| Revenue | DKK 10,3M | +163% |
| EBITDA | DKK 6,9M | +413% |
| Net profit | DKK 4,9M | +711% |
| Total assets | DKK 37,2M | -17% |
| Equity | DKK -28,9M | +14% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15.436 | 30.488 | 2.134 | 14.495 | 9.127 | 1.514 | 1.869 | 1.932 | -651 | 694 | 1.816 | 3.937 | 10.339 |
| Staff expenses | -4.871 | -9.520 | -10.185 | -6.263 | -4.940 | -5.151 | -4.411 | -6.509 | -182 | -616 | -1.185 | -2.586 | -3.403 |
| EBITDA | 638 | -3.183 | -8.051 | -6.035 | -3.159 | -3.637 | -2.542 | -4.576 | -833 | 78 | 631 | 1.351 | 6.935 |
| Depreciation & amort. | -0 | -38 | -54 | -31 | -7 | -15 | -15 | -7 | -0 | -48 | -72 | -72 | -51 |
| EBIT | 638 | -3.221 | -8.105 | -6.066 | -3.166 | -3.651 | -2.557 | -4.584 | -833 | 31 | 559 | 1.279 | 6.884 |
| Net financials | -34 | -44 | -96 | -79 | -113 | -124 | -241 | -355 | -284 | -358 | -521 | -1.814 | -2.003 |
| Profit before tax | 604 | -3.265 | -8.201 | -6.145 | -3.279 | -3.775 | -2.798 | -4.939 | -1.117 | -327 | 38 | -535 | 4.881 |
| Tax | 154 | 38 | -0 | 18 | 118 | -20 | 14 | 22 | 28 | 29 | 11 | 264 | -0 |
| Net profit | 450 | -3.303 | -8.201 | -6.163 | -3.397 | -3.755 | -2.811 | -4.961 | -1.145 | -356 | 27 | -799 | 4.881 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.459 | 14.708 | 13.349 | 4.813 | 3.151 | 2.760 | 3.717 | 2.130 | 1.645 | 9.153 | 9.981 | 44.961 | 37.203 |
| Equity | 1.603 | -1.700 | -9.894 | -16.041 | -19.505 | -23.273 | -26.078 | -31.035 | -32.229 | -32.569 | -32.583 | -33.536 | -28.881 |
| Long-term debt | 0 | 0 | 9.800 | 13.300 | 14.994 | 17.949 | 20.893 | 24.139 | 26.735 | 31.835 | 32.866 | 0 | 0 |
| Short-term debt | 4.855 | 16.408 | 13.443 | 7.554 | 7.662 | 8.083 | 8.902 | 9.025 | 7.138 | 9.887 | 9.698 | 78.497 | 66.084 |
| Total debt | 4.855 | 16.408 | 23.243 | 20.854 | 22.656 | 26.033 | 29.795 | 33.165 | 33.874 | 41.721 | 42.563 | 78.497 | 66.084 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
HK Management | Management | 2021 | — | — |
KE Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
AF Management | Management | 2025 | — | — |
PA Management | Management | 2009 | — | — |
PJ Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
MÜ Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Maria-Bettina Steen Gholykhani-Farahani | Chief Executive Officer | 0 companies |
| Helen Krimmling | Management | 0 companies |
| Klaus-Dieter Enzner | Chief Executive Officer | 0 companies |
| Axel Fredrik Sebastian Beronius | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Peter Johannes Bang | Chief Executive Officer | 0 companies |
| Mehmet Ümit Acar | Chief Executive Officer | 0 companies |
| Burkhard Eling | Board of Directors | 0 companies |
| Daniel Brecht | Board of Directors | 0 companies |
| Martin Hanf | Chairman | 0 companies |
| Hans-Peter Bursa | Chairman | 0 companies |
| Helen Krimmling | Chairman | 0 companies |
| Aydin Karaduman | Board of Directors | 0 companies |
| Axel Frederik Sebastian Beronius | Board of Directors | 0 companies |
| Fiona Elizabeth Mckie Frater | Board of Directors | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Douglas Lindsay Hogg | Chairman | 0 companies |
| Stephan Matthias Forsthoff | Board of Directors | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Eckhart Helmut Joachim Morré | Chairman | 0 companies |
| Johann Karl Kutrovats | Chairman | 0 companies |
| Maximilian Teichner | Chairman | 0 companies |
| Paul Christiaan August Blijham | Board of Directors | 0 companies |
| Gilles Dominique Marc Roux | Board of Directors | 0 companies |
| Ramon Knollmann | Board of Directors | 0 companies |
| Anja Wetzel | Board of Directors | 0 companies |
| Jacqueline Sara Paice | Board of Directors | 0 companies |
| Raymond William Casey | Board of Directors | 0 companies |
| Aydin Karaduman | Board of Directors | 0 companies |
| Gert Wolfgang Riegel | Chairman | 0 companies |