| Revenue | DKK 35,5M | +96% |
| EBITDA | DKK 27,7M | +98% |
| Net profit | DKK 19,3M | +110% |
| Total assets | DKK 79,7M | +53% |
| Equity | DKK 35,9M | +116% |
| Employees | 10 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15.545 | 30.834 | 55.868 | 23.422 | 7.471 | 14.241 | 17.108 | -22.658 | -7.231 | 424 | -22.240 | 18.113 | 35.464 |
| Staff expenses | -39.373 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4.110 | -7.720 |
| EBITDA | -31.159 | 2.105 | 24.659 | -2.514 | -15.701 | -10.530 | -10.098 | -51.999 | -21.933 | -13.175 | 19.972 | 14.003 | 27.744 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -56.804 | -1.999 | -900 |
| EBIT | -31.159 | 2.105 | 24.659 | -2.514 | -15.701 | -10.530 | -10.098 | -51.999 | -21.933 | -13.175 | -36.832 | 12.004 | 26.844 |
| Net financials | 5.956 | -19.055 | -30.189 | -2.351 | 6.393 | -5.136 | -7.618 | -1.364 | 424 | 7.124 | -5.910 | -1.351 | 178 |
| Profit before tax | -25.203 | -16.950 | -5.530 | -4.865 | -9.308 | -15.666 | -17.716 | -53.363 | -21.509 | -6.051 | -42.742 | 10.653 | 27.022 |
| Tax | -153 | -12.980 | -1.307 | 2.164 | -2.070 | -5.202 | -3.918 | -11.740 | -4.264 | -924 | -8.586 | 1.496 | 7.752 |
| Net profit | -25.050 | -3.970 | -4.223 | -7.029 | -7.238 | -10.464 | -13.798 | -41.623 | -17.245 | -5.127 | -34.156 | 9.157 | 19.270 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 408.382 | 436.614 | 340.766 | 262.720 | 234.798 | 219.782 | 183.484 | 163.795 | 142.703 | 178.706 | 56.144 | 52.099 | 79.680 |
| Equity | 125.110 | 121.140 | 116.917 | 109.888 | 102.650 | 92.186 | 78.388 | 36.765 | 19.520 | 14.393 | 7.451 | 16.608 | 35.878 |
| Long-term debt | 220.560 | 189.328 | 125.477 | 0 | 0 | 0 | 0 | 0 | 1.865 | 0 | 2.498 | 900 | 421 |
| Short-term debt | 68.573 | 105.800 | 75.205 | 125.580 | 100.109 | 90.731 | 74.786 | 102.435 | 102.925 | 150.676 | 43.705 | 32.653 | 41.563 |
| Total debt | 264.626 | 295.128 | 200.682 | 125.580 | 100.109 | 90.731 | 74.786 | 102.435 | 104.790 | 150.676 | 46.203 | 33.553 | 41.984 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PJ Management | Management | 2012 | — | — |
KP Management | Management | 2015 | — | — |
ST Management | Management | 2021 | — | — |
JF Founder | Founder | 2012 | — | — |
AP Management | Management | 2012 | — | — |
KN Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 2012 | |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Jørgensen | Management | 0 companies |
| Kenneth Peter Cordes | Management | 0 companies |
| Scott Timothy Kieffer | Management | 0 companies |
| Jens Folker Bruun | Founder | 0 companies |
| Alain Poncet | Management | 0 companies |
| Keith Nulton Browning | Management | 0 companies |
| John Edwin Rhodes | Chairman | 0 companies |
| Charmaine Saraza Guilles | Board of Directors | 0 companies |
| John Gabel Shively | Board of Directors | 0 companies |
| Terrance Dion Turner | Board of Directors | 0 companies |
| Craig Michael Rossman | Chairman | 0 companies |
| Christine Ellen Carney | Board of Directors | 0 companies |
| Feilim Malachy Coyle | Chairman | 0 companies |
| Scott Kieffer | Board of Directors | 0 companies |
| Trine Madsen | Board of Directors | 0 companies |
| William Bosway | Board of Directors | 0 companies |
| Mark Dunson | Chairman | 0 companies |
| Edward Mc Kiernan | Board of Directors | 0 companies |