| Revenue | DKK 6,2M | +78% |
| EBITDA | DKK 1,7M | +34% |
| Net profit | DKK 1,3M | +295% |
| Total assets | DKK 23M | +78% |
| Equity | DKK 6,2M | +26% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.793 | 6.287 | 4.999 | 4.953 | 4.307 | 6.525 | 4.841 | 2.600 | 3.475 | 544 | 1.482 | 3.488 | 6.215 |
| Staff expenses | -3.398 | -2.581 | -1.984 | -2.193 | -2.151 | -2.215 | -1.616 | -2.290 | -1.155 | -758 | -523 | -2.246 | -4.555 |
| EBITDA | 2.396 | 3.706 | 3.015 | 2.760 | 2.156 | 4.310 | 3.225 | 310 | 2.319 | -214 | 959 | 1.242 | 1.660 |
| Depreciation & amort. | -1.929 | -1.914 | -1.828 | -1.779 | -1.471 | -1 | -2 | -6 | -6 | -4 | -0 | -0 | -0 |
| EBIT | 466 | 1.792 | 1.187 | 982 | 686 | 4.309 | 3.223 | 304 | 2.313 | -217 | 959 | 1.242 | 1.660 |
| Net financials | -221 | -405 | -140 | -37 | -172 | -231 | 677 | 304 | -1.762 | 633 | 561 | -338 | -363 |
| Profit before tax | 245 | 1.387 | 1.047 | 945 | 514 | 4.078 | 3.900 | 608 | 551 | 416 | 1.520 | 903 | 1.297 |
| Tax | -0 | -0 | -0 | -0 | -0 | -779 | 860 | 134 | 121 | 105 | 339 | 1.568 | -0 |
| Net profit | 245 | 1.387 | 1.047 | 945 | 514 | 4.858 | 3.040 | 475 | 430 | 311 | 1.181 | -665 | 1.297 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.506 | 12.898 | 10.348 | 11.175 | 14.204 | 17.166 | 22.336 | 15.176 | 20.601 | 21.522 | 19.610 | 12.878 | 22.951 |
| Equity | 1.384 | 2.779 | 3.826 | 4.779 | 5.293 | 10.150 | 13.190 | 3.664 | 4.094 | 4.406 | 5.586 | 4.922 | 6.218 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 72 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.122 | 10.119 | 6.522 | 6.396 | 8.911 | 7.016 | 9.146 | 11.462 | 16.434 | 17.116 | 14.024 | 7.957 | 16.732 |
| Total debt | 12.122 | 10.119 | 6.522 | 6.396 | 8.911 | 7.016 | 9.146 | 11.511 | 16.506 | 17.116 | 14.024 | 7.957 | 16.732 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
OM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
LA Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
YR Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
PA Management | Management | 2009 | — | — |
AW Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
OM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Marc R. Daubach | Chief Executive Officer | 0 companies |
| Ofer Mosseri | Chief Executive Officer | 0 companies |
| Larisa Avner Trainor | Chief Executive Officer | 0 companies |
| Yaakov Rozenthal | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Andrew Wright | Chief Executive Officer | 0 companies |
| Ofer Mosseri | Chief Executive Officer | 0 companies |
| Uwe Peter Kipper | Board of Directors | 0 companies |
| Guy Yasur | Board of Directors | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Matitiahu Shimon Shem Tov | Board of Directors | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Aharon Biran | Chairman | 0 companies |
| Francois Anne P. Neuville | Board of Directors | 0 companies |
| Eshkol Gabriel Amor | Board of Directors | 0 companies |
| Oded Scharfstein | Chairman | 0 companies |
| Leo Edward Crawford | Chairman | 0 companies |
| Patrick Michael Randall | Chairman | 0 companies |
| James Gordon Samson | Chairman | 0 companies |
| Stefaan Jozef Dewulf | Board of Directors | 0 companies |
| Sagit Halpern | Board of Directors | 0 companies |