| Revenue | DKK -158K | -113% |
| EBITDA | DKK -158K | -113% |
| Net profit | DKK 141K | +116% |
| Total assets | DKK 9,8M | -10% |
| Equity | DKK 8,5M | +2% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27.225 | 22.898 | 25.717 | -3.184 | 4.476 | 11.029 | 6.080 | -1.152 | -1.881 | 3.823 | 4.281 | 2.236 | 1.216 | -158 |
| Staff expenses | -9.247 | -11.167 | -10.809 | -13.857 | -10.894 | -4.857 | -3.602 | -2.848 | -655 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 17.978 | 11.731 | 14.909 | -17.042 | -6.418 | 6.172 | 2.478 | -4.000 | -2.536 | 3.823 | 4.281 | 2.236 | 1.216 | -158 |
| Depreciation & amort. | -1.434 | -3.653 | -7.980 | -7.788 | -9.916 | -7.577 | -20.963 | -739 | -9.034 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 16.543 | 8.078 | 6.929 | -24.830 | -16.333 | -1.406 | -18.485 | -4.739 | -11.570 | 3.823 | 4.281 | 2.236 | 1.216 | -158 |
| Net financials | -43 | 4.847 | 1.809 | 4.034 | -669 | -2.334 | -627 | 10 | -230 | -103 | -249 | -238 | 79 | 299 |
| Profit before tax | 16.500 | 12.926 | 8.738 | -20.795 | -17.003 | -3.740 | -19.112 | -4.730 | -11.800 | 3.720 | 4.032 | 1.998 | 1.294 | 141 |
| Tax | 4.197 | 1.930 | 1.401 | -2.267 | -2.051 | -464 | -4.231 | -160 | -1.677 | -0 | -0 | -2.851 | 2.200 | -0 |
| Net profit | 12.303 | 10.996 | 7.337 | -18.528 | -14.952 | -3.276 | -14.881 | -4.570 | -10.123 | 3.720 | 4.032 | 4.849 | -906 | 141 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.829 | 29.761 | 34.573 | 49.864 | 51.099 | 44.099 | 26.507 | 26.717 | 5.073 | 8.487 | 13.638 | 14.319 | 10.945 | 9.812 |
| Equity | 10.172 | 18.773 | 21.773 | 18.636 | 7.308 | 4.754 | -10.367 | -14.873 | -31.881 | 339 | 4.370 | 9.219 | 8.313 | 8.454 |
| Long-term debt | 0 | 321 | 0 | 1.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.965 | 9.067 | 8.996 | 26.548 | 38.707 | 34.088 | 35.013 | 39.726 | 36.954 | 8.148 | 9.267 | 5.100 | 2.632 | 1.358 |
| Total debt | 5.965 | 9.388 | 8.996 | 26.548 | 38.707 | 34.088 | 35.013 | 39.726 | 36.954 | 8.148 | 9.267 | 5.100 | 2.632 | 1.358 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
MI Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
SS Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
FT Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
MD Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
CP Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
LS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
MA Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
KS | Board of Directors | 2014 | — | — |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2019 | |
CAPHOLD X ApS | Company | 66.7% | 66.7% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Richard Faubert | Chief Executive Officer | 0 companies |
| Michael Ian Tanzer | Chief Executive Officer | 0 companies |
| Michael Møller Rasmussen | Chief Executive Officer | 0 companies |
| Simon Svend Benedict Høgsbro | Chief Executive Officer | 0 companies |
| Frank Thorup | Chief Executive Officer | 0 companies |
| Michael David Prinn | Chief Executive Officer | 0 companies |
| Christoph Paul Eugen Klimmer | Chief Executive Officer | 0 companies |
| Laurits Sougaard Tygesen | Chief Executive Officer | 0 companies |
| Matthew Alan Gerritsen | Chief Executive Officer | 0 companies |
| David Lindley McEvoy | Chairman | 0 companies |
| Thorsten Markus Sauer | Board of Directors | 0 companies |
| David Kenneth Traverse | Chairman | 0 companies |
| Ulrik Nicolai Jungersen | Chairman | 0 companies |
| Klaus Thyge Høeg-Hagensen | Board of Directors | 0 companies |
| Norman Alan Hardie | Board of Directors | 0 companies |
| Robert Leonard Morrison | Board of Directors | 0 companies |
| Kathleen Mary Mosher | Chairman | 0 companies |
| Mark Paul Szynkowski | Chairman | 0 companies |
| Lars Torpe Christoffersen | Chairman | 0 companies |
| Stina Thorup | Board of Directors | 0 companies |
| Karin Thorup | Chairman | 0 companies |
| Kaj Skov | Board of Directors | 0 companies |
| Michael Donovan Mc Mahon | Board of Directors | 0 companies |
| Elaine Ann Martel | Board of Directors | 0 companies |