| Revenue | DKK 1,4M | +21% |
| EBITDA | DKK 799K | +111% |
| Net profit | DKK -1M | +87% |
| Total assets | DKK 61,3M | +0% |
| Equity | DKK 7,9M | -11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.186 | 6.130 | 11.268 | 4.803 | 1.104 | 2.101 | 889 | 1.083 | 1.344 | 860 | 1.362 | 1.189 | 1.433 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -508 | 6.130 | 11.268 | 4.803 | 1.104 | 2.101 | 2.510 | 2.646 | 4.543 | 9.657 | -609 | -7.579 | 799 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -508 | 6.130 | 11.268 | 4.803 | 1.104 | 2.101 | 2.510 | 2.646 | 4.543 | 9.657 | -609 | -7.579 | 799 |
| Net financials | -170 | -564 | -520 | -561 | -781 | -1.113 | -1.152 | -1.160 | -1.164 | -1.203 | -1.171 | -1.987 | -2.088 |
| Profit before tax | -678 | 5.566 | 10.748 | 4.242 | 323 | 988 | 1.358 | 1.486 | 3.379 | 8.454 | -1.780 | -9.566 | -1.289 |
| Tax | 339 | 1.265 | 2.365 | 933 | 54 | 217 | 299 | 327 | 725 | 1.860 | -392 | -2.105 | -284 |
| Net profit | -1.017 | 4.301 | 8.383 | 3.309 | 269 | 771 | 1.059 | 1.159 | 2.654 | 6.594 | -1.389 | -7.462 | -1.005 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30.159 | 35.138 | 47.653 | 50.002 | 50.232 | 51.937 | 54.241 | 57.062 | 61.651 | 71.336 | 70.397 | 61.338 | 61.262 |
| Equity | 10.107 | 14.408 | 22.791 | 26.100 | 25.383 | 26.154 | 27.213 | 28.372 | 31.025 | 17.719 | 16.330 | 8.868 | 7.863 |
| Long-term debt | 19.011 | 18.585 | 18.633 | 18.344 | 18.933 | 19.973 | 21.125 | 23.069 | 24.229 | 45.265 | 45.116 | 45.159 | 45.218 |
| Short-term debt | 1.179 | 1.018 | 950 | 1.196 | 1.406 | 999 | 847 | 147 | 180 | 186 | 1.156 | 1.664 | 2.631 |
| Total debt | 20.190 | 19.603 | 19.583 | 19.540 | 20.339 | 20.972 | 21.972 | 23.217 | 24.408 | 45.451 | 46.272 | 46.823 | 47.849 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
PG Management | Management | 2025 | — | — |
MS Management | Management | 2016 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
QUIMBY COMPLEX 103 HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Justin Trent Wood | Chief Executive Officer | 0 companies |
| Peter Gill | Management | 0 companies |
| Morten Sennecker Schultz | Management | 0 companies |
| Michael Schlichter | Chief Executive Officer | 0 companies |
| Axel Tobias Vieth | Board of Directors | 0 companies |
| Camilla Wermelin | Board of Directors | 0 companies |
| Torsten Bjerregaard | Chairman | 0 companies |
| Adrian Charles de Morgan | Chairman | 0 companies |
| Hasse Lyngsie Wulff | Chairman | 0 companies |
| Mikael Juhana Hjorth | Board of Directors | 0 companies |
| Mika Markus Matikainen | Board of Directors | 0 companies |
| Juha Salokoski | Board of Directors | 0 companies |
| Richard A.B. Wood | Board of Directors | 0 companies |
| Timothy William Hinks | Board of Directors | 0 companies |