| Revenue | DKK 15,9M | -1126% |
| EBITDA | DKK -23,2M | -1397% |
| Net profit | DKK -38,3M | -85% |
| Total assets | DKK 2,2B | +29% |
| Equity | DKK 873,6M | -4% |
| Employees | 11 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 65.216 | 70.543 | 60.759 | -573 | -208 | -312 | -303 | 0 | -793 | -1.553 | 15.937 |
| Staff expenses | -38.052 | -41.044 | -32.093 | -0 | -11.503 | -0 | -0 | -0 | -0 | -0 | -39.180 |
| EBITDA | 92 | 6.850 | -1.771 | -573 | -11.711 | -312 | -303 | -342 | -793 | -1.553 | -23.243 |
| Depreciation & amort. | -410 | -414 | -575 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -318 | 6.436 | -2.346 | -573 | -11.711 | -312 | -303 | -342 | -793 | -1.553 | -23.243 |
| Net financials | -862 | -822 | -922 | -6.079 | -6.763 | -6.409 | -8.531 | -12.087 | -16.041 | -24.363 | -28.303 |
| Profit before tax | 2.437 | 6.263 | -2.527 | -6.652 | -18.474 | -6.721 | -8.834 | -12.429 | -16.834 | -25.916 | -51.546 |
| Tax | 215 | 591 | 234 | -1.378 | -4.314 | -1.646 | -1.917 | -2.741 | -3.703 | -5.222 | -13.273 |
| Net profit | -1.079 | 5.672 | -2.761 | -5.274 | -14.160 | -5.075 | -6.917 | -9.688 | -13.131 | -20.694 | -38.273 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 47.804 | 44.979 | 48.033 | 302.683 | 305.036 | 302.063 | 302.186 | 865.628 | 1.541.906 | 1.677.977 | 2.172.066 |
| Equity | -9.038 | -3.726 | -7.211 | 67.478 | 53.318 | 57.215 | 50.298 | 517.917 | 932.615 | 911.921 | 873.648 |
| Long-term debt | 37.962 | 26.961 | 25.326 | 196.394 | 213.473 | 207.155 | 214.240 | 222.447 | 534.118 | 299.630 | 233.592 |
| Short-term debt | 18.880 | 21.744 | 29.918 | 38.811 | 38.245 | 37.693 | 37.648 | 125.264 | 75.173 | 466.426 | 1.064.826 |
| Total debt | 56.842 | 48.705 | 55.244 | 235.205 | 251.718 | 244.848 | 251.888 | 347.711 | 609.291 | 766.056 | 1.298.418 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2023 | — | — |
PA Management | Management | 2009 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
KS Management | Management | 2009 | — | — |
KB Management | Management | 2024 | — | — |
SM Management | Management | 2012 | — | — |
PS Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Cédric Brignon | Management | 0 companies |
| Pascale Amiel | Management | 0 companies |
| Jacob Houlind | Chief Executive Officer | 0 companies |
| Klaus Søgaard | Management | 0 companies |
| Karoline Briand Spodsberg | Management | 0 companies |
| Sophie Michéle Leclerc ép Kurinckx | Management | 0 companies |
| Peter Skousen Hansen | Management | 0 companies |
| François de Brugada Vila | Chairman | 0 companies |
| Andreas Christensen Hald | Board of Directors | 0 companies |
| Jan-Erik Gunnar Svensson | Chairman | 0 companies |
| Nicolas Charzarain | Board of Directors | 0 companies |
| Marco Bassetti | Chairman | 0 companies |
| Jens Jakob Skaadstrup Andersen | Board of Directors | 0 companies |
| Guillaume Louis-René Marie Rog er Guy de Vergès | Chairman | 0 companies |
| Frédérique Marie Madeleine Sauvage | Board of Directors | 0 companies |