| Revenue | DKK 1,4M | -41% |
| EBITDA | DKK -82K | -219% |
| Net profit | DKK -325K | -1095% |
| Total assets | DKK 2,7M | -19% |
| Equity | DKK 2,7M | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.824 | 4.127 | 8.949 | 841 | 1.002 | 3.775 | 7.009 | 4.325 | 1.648 | 4.099 | 2.286 | 1.357 |
| Staff expenses | -2.367 | -3.617 | -3.249 | -38 | -22 | -1.665 | -2.436 | -2.489 | -2.350 | -2.823 | -2.117 | -1.204 |
| EBITDA | 458 | 510 | 673 | 124 | 197 | 416 | 591 | 481 | -1.714 | 414 | 69 | -82 |
| Depreciation & amort. | -77 | 76 | -76 | -76 | -127 | -202 | -196 | -231 | -231 | -178 | -19 | -0 |
| EBIT | 381 | 434 | 596 | 47 | 70 | 215 | 395 | 250 | -1.945 | 236 | 50 | -82 |
| Net financials | -9 | -12 | -2 | -36 | -7 | -2 | -6 | -5 | -6 | -4 | 1 | 69 |
| Profit before tax | 371 | 422 | 595 | 12 | 63 | 213 | 389 | 245 | -1.951 | 232 | 50 | -12 |
| Tax | -0 | -0 | 103 | 12 | -0 | 39 | 82 | 76 | -456 | 51 | 18 | 313 |
| Net profit | 371 | 422 | 492 | 0 | 63 | 174 | 307 | 169 | -1.495 | 181 | 33 | -325 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.824 | 3.794 | 5.056 | 3.363 | 3.401 | 4.107 | 4.460 | 4.817 | 3.449 | 3.531 | 3.336 | 2.714 |
| Equity | 2.394 | 2.816 | 3.308 | 3.308 | 3.371 | 3.545 | 3.852 | 4.021 | 2.790 | 2.971 | 3.004 | 2.678 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 194 | 222 | 0 | 0 | 0 |
| Short-term debt | 430 | 977 | 1.747 | 54 | 29 | 562 | 608 | 602 | 437 | 560 | 333 | 36 |
| Total debt | 430 | 977 | 1.747 | 54 | 29 | 562 | 608 | 796 | 659 | 560 | 333 | 36 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Unofficial title | Unofficial title | 2024 | — | — |
EM Management | Management | 2010 | — | — |
AB Management | Management | 2011 | — | — |
LC Management | Management | 2015 | — | — |
DO Management | Management | 2021 | — | — |
PA Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Nordbjærg Poppel | Unofficial title | 0 companies |
| Eric Mikael Hallberg | Management | 0 companies |
| Anna Britta Henriques Dalunde | Management | 0 companies |
| Lena Christina Herrmann | Management | 0 companies |
| Dan Olofsson | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Ulrika Maria Lindell | Board of Directors | 0 companies |
| Henrik Rättzén | Board of Directors | 0 companies |
| Lars Otto Jens Wigen | Board of Directors | 0 companies |
| Anna Caroline Åstrand | Board of Directors | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Jan Valdemar Olson | Board of Directors | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Madeleine Raukas | Board of Directors | 0 companies |
| Björn Otto Peter Blomqvist | Chairman | 0 companies |
| Nils Robert Magnus Westerdahl | Board of Directors | 0 companies |
| Monica Cecilia Lingegård | Chairman | 0 companies |
| Thomas Silbersky | Chairman | 0 companies |
| Lena Källström | Chairman | 0 companies |
| Mikael Hallberg | Board of Directors | 0 companies |