| Revenue | DKK 1,3M | -3% |
| EBITDA | DKK 193K | -41% |
| Net profit | DKK 137K | -49% |
| Total assets | DKK 747K | -8% |
| Equity | DKK -3,3M | +4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 879 | 1.533 | 2.003 | 3.718 | 3.023 | 3.190 | 2.163 | 1.313 | 74 | 367 | 1.858 | 1.369 | 1.326 |
| Staff expenses | -1.050 | -1.067 | -1.637 | -1.581 | -1.793 | -2.298 | -2.229 | -2.019 | -2.419 | -2.117 | -1.995 | -1.042 | -1.133 |
| EBITDA | -171 | 142 | 24 | 1.691 | 686 | 82 | -66 | -706 | -2.346 | -1.750 | -137 | 327 | 193 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -13 | -14 | -14 | -12 |
| EBIT | -171 | 142 | 24 | 1.691 | 686 | 82 | -66 | -706 | -2.353 | -1.764 | -150 | 313 | 181 |
| Net financials | -9 | -8 | -2 | -35 | -18 | -9 | -23 | -16 | -46 | -49 | -114 | -44 | -44 |
| Profit before tax | -172 | 133 | 22 | 1.656 | 668 | 73 | -89 | -722 | -2.399 | -1.813 | -265 | 269 | 137 |
| Tax | 4 | -0 | 8 | 405 | 142 | 11 | -18 | -158 | 192 | -0 | -0 | -0 | -0 |
| Net profit | -176 | 133 | 14 | 1.251 | 526 | 62 | -70 | -564 | -2.591 | -1.813 | -265 | 269 | 137 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 311 | 521 | 575 | 2.313 | 1.980 | 1.679 | 1.535 | 3.065 | 3.360 | 2.527 | 1.722 | 816 | 747 |
| Equity | 231 | 364 | 379 | 1.630 | 1.755 | 1.608 | 1.327 | 1.000 | -1.591 | -3.403 | -3.668 | -3.399 | -3.262 |
| Long-term debt | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 61 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 80 | 156 | 197 | 675 | 225 | 71 | 208 | 2.003 | 4.951 | 5.930 | 5.390 | 4.215 | 4.009 |
| Total debt | 80 | 156 | 197 | 683 | 225 | 71 | 208 | 2.064 | 4.951 | 5.930 | 5.390 | 4.215 | 4.009 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TC Management | Management | 2020 | — | — |
EA Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JG Management | Management | 2014 | — | — |
VA Management | Management | 2020 | — | — |
AD Management | Management | 2025 | — | — |
SV Management | Management | 2018 | — | — |
PF Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Tony Camille Bourdier | Management | 0 companies |
| Erik Andreas Bjørnsen | Chief Executive Officer | 0 companies |
| John George Riise | Management | 0 companies |
| Vincent Alain Quelven | Management | 0 companies |
| Antoine Daniel Georges Bonnault | Management | 0 companies |
| Sven-Erik Vejlby | Management | 0 companies |
| Pierre-Emmanuel Favre | Management | 0 companies |
| Karine, Rose, Marie, Jacqueline Sence | Chairman | 0 companies |
| Antoine-Marie, Jean, Christian Martel | Board of Directors | 0 companies |