| Revenue | DKK 10,5M | +28% |
| EBITDA | DKK 2,3M | +2432% |
| Net profit | DKK 2,6M | +920% |
| Total assets | DKK 15,8M | +15% |
| Equity | DKK 5,5M | +93% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.724 | 7.151 | 3.281 | 5.438 | 5.912 | 7.067 | 10.342 | 11.508 | 2.389 | 2.576 | 3.600 | 8.151 | 10.471 |
| Staff expenses | -731 | -1.510 | -2.271 | -3.308 | -4.342 | -4.367 | -4.637 | -5.491 | -4.223 | -4.402 | -7.976 | -8.060 | -8.182 |
| EBITDA | -900 | 346 | 1.010 | 2.130 | 1.570 | 2.699 | 5.705 | 6.017 | -1.833 | -1.826 | -4.376 | 90 | 2.289 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -15 | -19 | -47 | -63 | -95 | -66 | -55 | -124 | -122 |
| EBIT | -900 | 346 | 1.010 | 2.130 | 1.555 | 2.680 | 5.658 | 5.954 | -1.929 | -1.892 | -4.430 | -34 | 2.167 |
| Net financials | -0 | 1 | -14 | -33 | -6 | -13 | -14 | 45 | 125 | 410 | 133 | 144 | -75 |
| Profit before tax | -900 | 348 | 996 | 2.096 | 1.549 | 2.667 | 5.644 | 5.999 | -1.804 | -1.482 | -4.297 | 111 | 2.092 |
| Tax | -0 | -0 | 142 | 511 | 343 | 600 | 1.243 | 1.003 | -263 | 280 | -175 | -148 | -548 |
| Net profit | -900 | 348 | 854 | 1.586 | 1.206 | 2.068 | 4.400 | 4.996 | -1.541 | -1.762 | -4.122 | 259 | 2.640 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 384 | 1.311 | 1.978 | 4.049 | 4.155 | 5.614 | 8.889 | 14.264 | 13.769 | 11.112 | 11.993 | 13.669 | 15.758 |
| Equity | -820 | -473 | 460 | 2.045 | 2.026 | 3.094 | 4.994 | 9.990 | 8.449 | 6.687 | 2.565 | 2.824 | 5.464 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 174 | 310 | 314 | 325 | 336 | 314 |
| Short-term debt | 1.204 | 1.784 | 1.518 | 2.004 | 2.129 | 2.520 | 3.895 | 4.101 | 5.009 | 4.112 | 9.103 | 10.509 | 9.981 |
| Total debt | 1.204 | 1.784 | 1.518 | 2.004 | 2.129 | 2.520 | 3.895 | 4.274 | 5.320 | 4.425 | 9.428 | 10.845 | 10.295 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Management | Management | 2024 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
PO Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK | Board of Directors | 2024 | — | — |
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 90.0% | 90.0% | 2011 | |
| Individual | 5.0% | 5.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Anna-Lena Maria Wikstrom | Management | 0 companies |
| Mikkel Sloth Wismann | Chief Executive Officer | 0 companies |
| Pernille Ohlsen | Management | 0 companies |
| Per Kvam | Board of Directors | 0 companies |
| Carsten Christian Østberg | Chairman | 0 companies |
| Ahmed Wahla | Board of Directors | 0 companies |
| Harald Olavson | Board of Directors | 0 companies |
| John Gregory Donoghue | Chairman | 0 companies |
| Ahmed Wahla | Board of Directors | 0 companies |
| Yitzchok Shmulewitz | Board of Directors | 0 companies |
| Florent Frapolli | Chairman | 0 companies |
| Gustav Camillo Jebsen | Board of Directors | 0 companies |
| Donald Todd Lehman | Chairman | 0 companies |
| Florent Frapolli | Chairman | 0 companies |
| Seran Bentley-Thoburn | Board of Directors | 0 companies |