| Revenue | DKK -28K | -102% |
| EBITDA | DKK -30K | +90% |
| Net profit | DKK -58K | +85% |
| Total assets | DKK 699K | -66% |
| Equity | DKK 347K | -14% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.609 | 1.503 | 1.521 | 1.350 | 1.292 | 1.412 | 1.589 | 1.484 | 2.092 | 1.721 | 2.119 | 1.430 | -28 |
| Staff expenses | -1.010 | -1.032 | -1.075 | -951 | -937 | -1.036 | -1.236 | -1.030 | -1.219 | -1.259 | -1.403 | -1.729 | -2 |
| EBITDA | 104 | 81 | 73 | 70 | 54 | 119 | 76 | 76 | 85 | 462 | 716 | -299 | -30 |
| Depreciation & amort. | -33 | -7 | -1 | -1 | -1 | 26 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 71 | 74 | 72 | 69 | 53 | 93 | 76 | 76 | 85 | 462 | 716 | -299 | -30 |
| Net financials | 3 | -6 | -2 | -6 | 5 | -32 | -1 | -6 | -3 | 13 | -189 | -22 | -22 |
| Profit before tax | 74 | 68 | 70 | 63 | 58 | 61 | 75 | 70 | 82 | 475 | 527 | -321 | -52 |
| Tax | 20 | 19 | 18 | 15 | 13 | -3 | 17 | 16 | 17 | 104 | 157 | 60 | 6 |
| Net profit | 55 | 49 | 52 | 48 | 45 | 64 | 58 | 54 | 65 | 371 | 370 | -381 | -58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 472 | 589 | 602 | 670 | 685 | 491 | 630 | 576 | 1.230 | 1.183 | 2.248 | 2.034 | 699 |
| Equity | 240 | 289 | 341 | 389 | 434 | 168 | 226 | 280 | 345 | 716 | 1.086 | 405 | 347 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27 | 91 | 0 | 0 | 0 | 0 |
| Short-term debt | 232 | 300 | 261 | 281 | 251 | 323 | 404 | 269 | 794 | 467 | 1.162 | 1.629 | 352 |
| Total debt | 232 | 300 | 261 | 281 | 251 | 323 | 404 | 296 | 885 | 467 | 1.162 | 1.629 | 352 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KA Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
AH Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
MA Management | Management | 2010 | — | — |
FC Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
AC Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
TJ Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
HK Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 50.0% | 50.0% | 2019 | |
| Individual | 33.3% | 33.3% | 2019 | |
| Individual | 100.0% | 100.0% | 2011 | |
| Individual | 33.3% | 33.3% | 2020 | |
| Individual | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Aksel Kristensen | Chief Executive Officer | 0 companies |
| Andreas Hannevik | Chief Executive Officer | 0 companies |
| Martin Ackermann | Management | 0 companies |
| Fridtjof Camillo Eitzen | Chief Executive Officer | 0 companies |
| Andrew Christian McPhail | Chief Executive Officer | 0 companies |
| Torben Josef Rasmussen | Chief Executive Officer | 0 companies |
| Henriette Kofoed Sommer | Chief Executive Officer | 0 companies |
| Atle Bergshaven | Chairman | 0 companies |
| Axel Camillo Eitzen | Chairman | 0 companies |
| Theo Julius Erdmann | Board of Directors | 0 companies |
| Richard Jansen | Board of Directors | 0 companies |
| Nicolai Eirik Lorentzen | Board of Directors | 0 companies |
| Peter Ditlef Knudsen | Chairman | 0 companies |
| Jan Håkon Pettersen | Board of Directors | 0 companies |
| Nicolai Catincho Eitzen | Board of Directors | 0 companies |
| Andreas Reklev | Board of Directors | 0 companies |
| Snorre Krogstad | Board of Directors | 0 companies |