| Revenue | DKK -2,3M | -51% |
| EBITDA | DKK -7M | +31% |
| Net profit | DKK -8,6M | +44% |
| Total assets | DKK 7,2M | +20% |
| Equity | DKK 2,1M | +132% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 761 | -2.688 | -1.961 | — | -2.691 | 2.381 | 2.487 | 5.531 | 2.930 | -992 | -149 | -4.693 | -2.294 |
| Staff expenses | -2.961 | -2.182 | -3.275 | -4.952 | -5.307 | -5.518 | -6.313 | -6.268 | -4.907 | -4.997 | -3.142 | -5.440 | -4.739 |
| EBITDA | -5.419 | -4.870 | -5.236 | -7.562 | -7.998 | -9.894 | -8.394 | -7.886 | -6.266 | -5.989 | -3.291 | -10.133 | -7.033 |
| Depreciation & amort. | -772 | -1.068 | -1.468 | -1.904 | -2.344 | -355 | -275 | -234 | -53 | -93 | -1.288 | -2.906 | -2.462 |
| EBIT | -6.192 | -5.938 | -6.704 | -9.467 | -10.342 | -10.249 | -8.669 | -8.119 | -6.319 | -6.082 | -4.579 | -13.039 | -9.495 |
| Net financials | -851 | -458 | -644 | -1.510 | -2.887 | -4.096 | -8.089 | -4.480 | -2.550 | -3.019 | -3.519 | -2.326 | 879 |
| Profit before tax | -7.043 | -6.396 | -7.348 | -10.977 | -13.229 | -14.346 | -16.758 | -12.600 | -8.869 | -9.101 | -8.099 | -15.365 | -8.616 |
| Tax | -1.760 | -1.590 | -1.402 | -2.544 | -2.490 | -2.219 | 5.748 | -648 | -653 | -1.355 | -743 | -0 | -0 |
| Net profit | -5.283 | -4.806 | -5.946 | -8.433 | -10.739 | -12.126 | -22.506 | -11.951 | -8.216 | -7.746 | -7.355 | -15.365 | -8.616 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.619 | 7.403 | 9.389 | 17.950 | 19.331 | 13.810 | 5.954 | 3.962 | 4.038 | 5.013 | 14.065 | 5.992 | 7.176 |
| Equity | -5.083 | 5.369 | -577 | -9.010 | -19.749 | -37.530 | -60.034 | -18.620 | -26.915 | -34.614 | -36.366 | -6.597 | 2.121 |
| Long-term debt | 10.603 | 969 | 8.436 | 21.885 | 33.979 | 43.910 | 56.368 | 21.390 | 29.109 | 36.793 | 42.511 | 493 | 433 |
| Short-term debt | 1.099 | 1.066 | 1.530 | 5.074 | 5.101 | 7.429 | 9.620 | 1.192 | 1.844 | 2.834 | 7.921 | 12.096 | 4.621 |
| Total debt | 11.702 | 2.035 | 9.966 | 26.959 | 39.080 | 51.340 | 65.988 | 22.582 | 30.953 | 39.627 | 50.431 | 12.589 | 5.055 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DG Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
DW Management | Management | 2025 | — | — |
SH Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANMAGI GROUP ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Gilpin Lister | Chief Executive Officer | 0 companies |
| Dean Wilkinson | Management | 0 companies |
| Søren Hager | Chief Executive Officer | 0 companies |
| Martin Nymark Hansen | Chairman | 0 companies |
| David Martin Hollidge | Board of Directors | 0 companies |
| Steen Jakobsen | Board of Directors | 0 companies |
| Keld Friis | Board of Directors | 0 companies |
| Simon Lees-Buckley Byrne | Chairman | 0 companies |
| Alex Rodenberg | Board of Directors | 0 companies |
| Kaj Juul-Pedersen | Board of Directors | 0 companies |
| Mads Pauli Ringkjøbing-Christiansen | Board of Directors | 0 companies |
| Mette Christina Hjørne | Board of Directors | 0 companies |
| Finn Schulz | Board of Directors | 0 companies |
| Gregers Juul-Pedersen | Board of Directors | 0 companies |
| Bent Goltermann | Board of Directors | 0 companies |
| Ana Claudia Lister | Board of Directors | 0 companies |