| Revenue | DKK 897K | -329% |
| EBITDA | DKK 897K | +329% |
| Net profit | DKK 8,9M | +299% |
| Total assets | DKK 103,4M | +17% |
| Equity | DKK 35,2M | +34% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20.512 | 4.480 | 6.969 | 5.256 | 7.159 | 4.226 | 7.909 | 6.997 | 25.569 | -243 | -392 | 897 |
| Staff expenses | -14.226 | -6.756 | -7.673 | -6.969 | -6.681 | -5.017 | -4.847 | -3.486 | -2.784 | -0 | -0 | -0 |
| EBITDA | -10.516 | -12.111 | -4.671 | -1.713 | 477 | -791 | 3.061 | 3.511 | 22.784 | -243 | -392 | 897 |
| Depreciation & amort. | -2.837 | -169 | -198 | -67 | -59 | -27 | -77 | -45 | -19 | -0 | -0 | -0 |
| EBIT | -13.353 | -12.280 | -4.870 | -1.780 | 419 | -819 | 2.984 | 3.466 | 22.766 | -243 | -392 | 897 |
| Net financials | -422 | -2.641 | -10.088 | -2.661 | 4.814 | -8.687 | 24.594 | 1.958 | -982 | 5.448 | -5.375 | 6.324 |
| Profit before tax | -13.776 | -14.922 | -14.958 | -4.441 | 5.233 | -9.505 | 27.577 | 5.424 | 21.784 | 5.205 | -5.767 | 7.221 |
| Tax | -0 | -0 | -1.747 | -2.147 | -252 | -0 | -3.422 | -0 | -1.213 | -1.025 | -1.269 | -1.711 |
| Net profit | -13.776 | -14.922 | -13.210 | -2.294 | 5.485 | -9.505 | 30.999 | 5.424 | 22.997 | 6.230 | -4.498 | 8.932 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.291 | 91.726 | 94.926 | 97.369 | 94.007 | 88.806 | 95.222 | 92.138 | 102.882 | 97.479 | 88.064 | 103.423 |
| Equity | -9.576 | -24.497 | -37.708 | -40.002 | -34.517 | -34.838 | -3.839 | 1.586 | 24.583 | 30.813 | 26.314 | 35.247 |
| Long-term debt | 0 | 0 | 40.000 | 40.000 | 40.000 | 40.000 | 40.000 | 40.315 | 360 | 415 | 415 | 0 |
| Short-term debt | 28.866 | 116.223 | 92.633 | 97.371 | 88.524 | 83.644 | 59.060 | 50.237 | 77.940 | 66.251 | 61.334 | 68.176 |
| Total debt | 28.866 | 116.223 | 132.633 | 137.371 | 128.524 | 123.644 | 99.060 | 90.552 | 78.299 | 66.666 | 61.750 | 68.176 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AL Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
AH Management | Management | 2019 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
SN Management | Management | 2012 | — | — |
RR Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JD Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
WJ Management | Management | 2023 | — | — |
JV Management | Management | 2026 | — | — |
DE Management | Management | 2012 | — | — |
AH Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Ann-Dorthea Larsen | Chief Executive Officer | 0 companies |
| Adam Henry Stedham | Management | 0 companies |
| Joseph Richard Nasal | Chief Executive Officer | 0 companies |
| Scott Neil Greenberg | Management | 0 companies |
| Richard Roy DesJardins | Chief Executive Officer | 0 companies |
| James Daniel Moran | Chief Executive Officer | 0 companies |
| William Joseph Maggio | Management | 0 companies |
| Jean-Francois Vézina | Management | 0 companies |
| Douglas Edward Sharp | Management | 0 companies |
| Adam Henry Stedham | Management | 0 companies |