| Revenue | DKK 777K | -28% |
| EBITDA | DKK 537K | -37% |
| Net profit | DKK 9M | -71% |
| Total assets | DKK 265,5M | +13% |
| Equity | DKK 173,2M | +12% |
| Employees | 1 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -884 | 103 | 717 | 200 | 1.332 | 1.843 | 1.174 | 256 | 224 | 316 | 573 | 396 | 1.087 | 777 |
| Staff expenses | -0 | -0 | -1.006 | -3.906 | -1.662 | -1.483 | -1.476 | -1.452 | -774 | -32 | -102 | -280 | -240 | -240 | -240 | -240 |
| EBITDA | — | — | -1.891 | -3.803 | -945 | -1.283 | -145 | 392 | 401 | 223 | -9.914 | 36 | 333 | 156 | 847 | 537 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | -1.891 | -3.803 | -945 | -1.283 | -145 | 392 | 401 | 223 | -9.914 | 36 | 333 | 156 | 847 | 537 |
| Net financials | 0 | 0 | -1.850 | -3.677 | 6.171 | 19.818 | 11.931 | 11.932 | 17.398 | 18.042 | 19.424 | -80.424 | 3.192 | -22.843 | 30.187 | 8.144 |
| Profit before tax | — | — | -3.741 | -7.480 | 5.226 | 18.534 | 11.786 | 12.323 | 17.798 | 18.265 | 9.510 | -80.388 | 3.525 | -22.686 | 31.034 | 8.681 |
| Tax | -0 | -0 | -0 | -0 | -0 | -107 | -3.018 | 124 | -224 | 74 | 102 | -102 | 67 | -477 | -400 | -365 |
| Net profit | — | — | -3.741 | -7.480 | 5.226 | 18.641 | 14.804 | 12.199 | 18.022 | 18.192 | 9.408 | -80.286 | 3.458 | -22.210 | 31.434 | 9.046 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 158.147 | 154.776 | 207.877 | 233.067 | 266.505 | 262.651 | 281.797 | 271.507 | 282.930 | 205.548 | 135.948 | 177.256 | 235.898 | 265.473 |
| Equity | — | — | 3.351 | 138.124 | 203.947 | 222.588 | 248.993 | 261.193 | 279.215 | 267.406 | 276.814 | 156.529 | 134.987 | 112.777 | 154.211 | 173.237 |
| Long-term debt | 0 | 0 | 153.674 | 15.751 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 1.121 | 901 | 3.930 | 10.479 | 17.512 | 1.459 | 2.582 | 4.101 | 6.115 | 49.019 | 961 | 64.479 | 81.687 | 92.236 |
| Total debt | 0 | 0 | 154.795 | 16.652 | 3.930 | 10.479 | 17.512 | 1.459 | 2.582 | 4.101 | 6.115 | 49.019 | 961 | 64.479 | 81.687 | 92.236 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2013 | — | — |
DJ Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
AW Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Signe Steen Risager | Management | 0 companies |
| Dennis Jørgen Althoff-Andersen | Chief Executive Officer | 0 companies |
| Allan Warburg | Management | 0 companies |
| Oliver Dietiker | Board of Directors | 0 companies |
| Søren Bernhard Aagaard | Chairman | 0 companies |
| Hans Robin Philip | Board of Directors | 0 companies |
| Daniel Åxman | Chairman | 0 companies |
| Pascal Dario Zaugg | Chairman | 0 companies |
| Philip Søren Thorsen | Board of Directors | 0 companies |
| Sarah Malmkvist Stensballe | Board of Directors | 0 companies |
| Christian Schat Søltoft | Chairman | 0 companies |
| Trond Åge Fredheim | Chairman | 0 companies |