| Revenue | DKK 12,1M | -3% |
| EBITDA | DKK 1,3M | -41% |
| Net profit | DKK -3,6M | -502% |
| Total assets | DKK 38,1M | +5% |
| Equity | DKK 24,5M | -13% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.057 | 7.793 | -321 | -113 | 114.280 | — | — | — | — | — | 12.692 | 12.396 | 12.076 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -10.027 | -10.162 | -10.750 |
| EBITDA | 2.057 | 7.793 | -321 | -113 | 114.280 | -42 | -89 | 0 | 30.372 | 0 | 2.665 | 2.233 | 1.326 |
| Depreciation & amort. | -0 | -132 | -133 | -51 | -0 | -0 | -0 | -0 | -0 | -0 | -814 | -599 | -489 |
| EBIT | 2.057 | 7.661 | -454 | -164 | 114.280 | -42 | -89 | 0 | 30.372 | 0 | 1.850 | 1.635 | 838 |
| Net financials | 7.186 | 0 | 15.080 | -4.042 | -60 | -511 | 22.229 | -20 | 30.356 | -26 | -4 | 130 | -4.148 |
| Profit before tax | 9.243 | 7.661 | 14.625 | -4.205 | 114.220 | -553 | 22.140 | -20 | 30.356 | -26 | 1.846 | 1.764 | -3.310 |
| Tax | 516 | 218 | -113 | -39 | 25.128 | 685 | 424 | -5 | -4 | -5 | -1.025 | 866 | 301 |
| Net profit | 8.727 | 7.443 | 14.738 | -4.166 | 89.092 | -1.238 | 21.716 | -16 | 30.360 | -22 | 2.872 | 899 | -3.610 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.091 | 20.125 | 47.460 | 56.909 | 146.693 | 40.295 | 42.489 | 44.910 | 40.699 | 41.044 | 42.963 | 36.204 | 38.071 |
| Equity | 11.733 | 16.877 | 31.648 | 27.517 | 91.951 | 38.921 | 38.337 | 38.321 | 38.680 | 38.659 | 27.186 | 28.085 | 24.474 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 268 | 90 | 0 |
| Short-term debt | 1.224 | 1.151 | 15.273 | 29.392 | 54.742 | 1.374 | 4.152 | 6.589 | 2.018 | 2.385 | 15.508 | 8.029 | 13.597 |
| Total debt | 1.224 | 1.151 | 15.273 | 29.392 | 54.742 | 1.374 | 4.152 | 6.589 | 2.018 | 2.385 | 15.777 | 8.119 | 13.597 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2016 | — | — |
NM Management | Management | 2017 | — | — |
PB Management | Management | 2010 | — | — |
DJ Management | Management | 2019 | — | — |
HS Management | Management | 2025 | — | — |
DA Management | Management | 2015 | — | — |
BL Management | Management | 2024 | — | — |
TB Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2014 | |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Schiedel | Management | 0 companies |
| Noreen Martina Gallagher | Management | 0 companies |
| Per Bjørn Mirazov Jensen | Management | 0 companies |
| Devin James Dunn | Management | 0 companies |
| Hussain Sar-Fraz Malik | Management | 0 companies |
| David Anthony Fitzgerald | Management | 0 companies |
| Bo Lehmkuhl Wænnerstrøm | Management | 0 companies |
| Thomas Bendix Kjærgaard | Management | 0 companies |
| Mark Anthony Garvey | Board of Directors | 0 companies |
| David Joseph Gubbins | Board of Directors | 0 companies |
| Timothy James Lohan | Board of Directors | 0 companies |
| David Joseph Gubbins | Board of Directors | 0 companies |
| Paul John O´Brien | Board of Directors | 0 companies |
| Robert Edmund O’Sullivan | Board of Directors | 0 companies |
| Kevin Michael Windle | Board of Directors | 0 companies |
| Eoghan Paul Cronin | Board of Directors | 0 companies |
| Colm Purcell | Board of Directors | 0 companies |