| Revenue | DKK 7,7M | -29% |
| EBITDA | DKK 1,7M | +942% |
| Net profit | DKK 1,4M | +523% |
| Total assets | DKK 3,3M | -71% |
| Equity | DKK 2,9M | +96% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 12.138 | 9.772 | 10.333 | 10.895 | 7.699 |
| Staff expenses | -16.858 | -12.745 | -11.452 | -10.732 | -5.845 |
| EBITDA | -4.720 | -2.973 | -1.214 | 163 | 1.699 |
| Depreciation & amort. | -444 | -367 | -209 | -103 | -154 |
| EBIT | -5.164 | -3.340 | -1.423 | 61 | 1.545 |
| Net financials | -1.034 | -653 | -697 | -396 | -129 |
| Profit before tax | -6.198 | -3.993 | -2.119 | -335 | 1.417 |
| Tax | 942 | -0 | -0 | -0 | -0 |
| Net profit | -7.140 | -3.993 | -2.119 | -335 | 1.417 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 23.259 | 17.836 | 13.064 | 11.464 | 3.313 |
| Equity | 417 | -376 | 1.005 | 1.479 | 2.896 |
| Long-term debt | 2.891 | 2.235 | 2.123 | 1.549 | 0 |
| Short-term debt | 19.951 | 15.977 | 9.936 | 8.436 | 418 |
| Total debt | 22.842 | 18.212 | 12.059 | 9.985 | 418 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MO Chief Executive Officer | Chief Executive Officer | 2024 |
| Former (9) | ||
CG Chief Executive Officer | Chief Executive Officer | 2020 – 2024 |
CO Chief Executive Officer | Chief Executive Officer | 2015 – 2018 |
JF Chief Executive Officer | Chief Executive Officer | 2013 – 2015 |
BØ Chief Executive Officer | Chief Executive Officer | 2011 – 2013 |
LK Chief Executive Officer | Chief Executive Officer | 2018 – 2019 |
PA Management | Management | 2011 – 2011 |
SJ Chief Executive Officer | Chief Executive Officer | 2018 – 2018 |
KM Management | Management | 2011 – 2011 |
MN Chief Executive Officer | Chief Executive Officer | 2019 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2024 | |
| Chairman | 2024 | |
| Former (15) | ||
| Chairman | 2011 – 2011 | |
| Board of Directors | 2011 – 2013 | |
| Board of Directors | 2011 – 2011 | |
| Chairman | 2015 – 2017 | |
| Chairman | 2023 – 2024 | |
| Board of Directors | 2011 – 2013 | |
| Chairman | 2011 – 2013 | |
| Chairman | 2020 – 2023 | |
| Board of Directors | 2024 – 2024 | |
| Chairman | 2013 – 2015 | |
| Board of Directors | 2023 – 2024 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2011 – 2013 | |
| Board of Directors | 2011 – 2015 | |
| Board of Directors | 2011 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Individual | 100% | 100% | 2011 | |
| Company | 100% | 100% | 2024 | |
| Individual | 100% | 100% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Gunilla Talsma | Chief Executive Officer | 0 companies |
| Christian Oxdorf | Chief Executive Officer | 0 companies |
| Jan Fredrik Granat | Chief Executive Officer | 0 companies |
| Morten Olesen | Chief Executive Officer | 0 companies |
| Brian Ørum Hansen | Chief Executive Officer | 0 companies |
| Lars Krull Jørgensen | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Steffen Johnsen | Chief Executive Officer | 0 companies |
| Kjell Magnus Olbin | Management | 0 companies |
| Morten Nørgaard Andreasen | Chief Executive Officer | 0 companies |
| Lars Kramer | Board of Directors | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Gilles Schneider | Board of Directors | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Bengt Åke Günther Pihl | Chairman | 0 companies |
| Peter Carlin | Chairman | 0 companies |
| Tomas Johansson | Board of Directors | 0 companies |
| Halvar Jonzon | Chairman | 0 companies |
| Sigmund Laszlo Toth | Chairman | 0 companies |
| Thorsten Gustav Wilhelm Grundwald | Chairman | 0 companies |
| Christopher Galligani Ræder | Board of Directors | 0 companies |
| Gerardus Van Schijndel | Chairman | 0 companies |
| Merja Anneli Nordfors | Board of Directors | 0 companies |
| Michael Thurow | Board of Directors | 0 companies |
| Marko Kalervo Heiskanen | Board of Directors | 0 companies |
| Fredrik Granat | Board of Directors | 0 companies |
| Karsten Hamborg | Board of Directors | 0 companies |