| Revenue | DKK 20,6M | -138% |
| EBITDA | DKK -4,2M | +94% |
| Net profit | DKK -4,8M | +93% |
| Total assets | DKK 97,6M | +53% |
| Equity | DKK 79,5M | +46% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.690 | -3.423 | -126 | 445 | 3.108 | 1.419 | 1.519 | -1.250 | -9.725 | -24.154 | -44.832 | -58.994 | -54.084 | 20.632 |
| Staff expenses | -1.690 | -1.934 | -2.987 | -1.490 | -1.751 | -1.721 | -1.288 | -928 | -3.720 | -12.112 | -13.226 | -17.994 | -19.859 | -24.803 |
| EBITDA | -5.380 | -5.357 | -3.113 | -1.044 | 1.357 | -303 | 231 | -2.178 | -13.445 | -36.266 | -58.058 | -76.988 | -73.985 | -4.171 |
| Depreciation & amort. | -16 | -16 | -16 | -9 | -0 | -0 | -0 | -0 | -52 | -126 | -4.026 | -1.272 | -1.642 | -1.813 |
| EBIT | -5.396 | -5.373 | -3.129 | -1.054 | 1.357 | -303 | 231 | -2.178 | -13.496 | -36.392 | -62.084 | -78.260 | -75.626 | -5.984 |
| Net financials | 83 | -42 | -220 | -27 | -8 | 6 | -5 | -8 | -339 | -189 | -285 | 1.439 | 913 | -79 |
| Profit before tax | -5.313 | -5.415 | -3.348 | -1.081 | 1.350 | -297 | 226 | -2.186 | -13.835 | -36.581 | -62.368 | -76.820 | -74.714 | -6.063 |
| Tax | -1.068 | -688 | -111 | 2 | 483 | 122 | 1.193 | -183 | -1.576 | -5.062 | -5.500 | -5.500 | -5.500 | -1.279 |
| Net profit | -4.245 | -4.726 | -3.237 | -1.083 | 866 | -419 | -968 | -2.003 | -12.259 | -31.519 | -56.868 | -71.320 | -69.214 | -4.784 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.750 | 4.111 | 1.879 | 852 | 1.648 | 1.423 | 3.639 | 18.225 | 201.326 | 167.213 | 115.743 | 92.369 | 63.610 | 97.551 |
| Equity | 6.402 | 1.676 | 1.684 | 601 | 1.467 | 1.048 | 3.203 | 17.800 | 194.961 | 163.442 | 106.574 | 86.298 | 54.388 | 79.472 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 349 | 2.436 | 195 | 252 | 181 | 375 | 436 | 425 | 6.365 | 3.771 | 9.169 | 6.071 | 9.222 | 18.079 |
| Total debt | 349 | 2.436 | 195 | 252 | 181 | 375 | 436 | 425 | 6.365 | 3.771 | 9.169 | 6.071 | 9.222 | 18.079 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2010 | — | — |
TN Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2026 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2024 | |
| Individual | 25.0% | 25.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Søndergaard Thomsen | Management | 0 companies |
| Thomas Nikolaj Sager | Chief Executive Officer | 0 companies |
| John Bondo Hansen | Chief Executive Officer | 0 companies |
| Jee Hun Kim | Board of Directors | 0 companies |
| Bobby G Soni | Board of Directors | 0 companies |
| Eun Ju Kim | Board of Directors | 0 companies |
| Gunnar Magnus Severus Modee Persson | Board of Directors | 0 companies |
| Jung Yoon Um | Board of Directors | 0 companies |
| Soo Yeon Park | Board of Directors | 0 companies |
| Frank Knudsen | Board of Directors | 0 companies |
| Sang Hoon Kim | Board of Directors | 0 companies |
| Carsten Schou | Board of Directors | 0 companies |
| Mahmoud Mahmoudian | Board of Directors | 0 companies |
| Joseph Donald deBethizy | Chairman | 0 companies |
| Paul Ejnar Gremaud Kristjansen | Board of Directors | 0 companies |
| Sun Ho Kim | Board of Directors | 0 companies |
| Mi Chung Ahn | Chairman | 0 companies |
| WooHyun Lee | Chairman | 0 companies |
| Else Sissel Vorstrup | Board of Directors | 0 companies |
| Sung Joon Kim | Board of Directors | 0 companies |
| Jae Young Lee | Board of Directors | 0 companies |
| Hee Won Yoo | Chairman | 0 companies |