| Revenue | DKK 1,2M | -62% |
| EBITDA | DKK 403K | -40% |
| Net profit | DKK 80K | -77% |
| Total assets | DKK 5,8M | +63% |
| Equity | DKK -3,8M | +2% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.182 | 3.244 | 22.863 | 17.639 | 6.318 | 13.147 | 28.781 | 8.353 | 5.651 | 5.245 | 3.155 | 1.196 |
| Staff expenses | -6.786 | -9.049 | -12.407 | -12.614 | -6.396 | -11.905 | -27.382 | -10.603 | -5.190 | -7.390 | -2.486 | -793 |
| EBITDA | 2.396 | -5.805 | 10.456 | 5.025 | -78 | 1.242 | 1.399 | -2.318 | 446 | -2.250 | 669 | 403 |
| Depreciation & amort. | -30 | -40 | -1.123 | -59 | -70 | -261 | -185 | -368 | -331 | -79 | -54 | -36 |
| EBIT | 2.365 | -5.845 | 9.333 | 4.966 | -148 | 981 | 1.214 | -2.686 | 115 | -2.329 | 615 | 366 |
| Net financials | -511 | -514 | -558 | -304 | -186 | -371 | -823 | -265 | -58 | -256 | -263 | -287 |
| Profit before tax | 1.855 | -6.360 | 8.775 | 4.662 | -334 | 610 | 391 | -2.951 | 57 | -2.585 | 353 | 80 |
| Tax | 422 | -421 | 989 | 1.075 | -68 | 156 | -0 | -434 | -0 | -0 | -0 | -0 |
| Net profit | 1.432 | -5.939 | 7.786 | 3.587 | -266 | 454 | 391 | -2.517 | 57 | -2.585 | 353 | 80 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34.554 | 19.421 | 21.461 | 16.138 | 19.917 | 43.653 | 49.309 | 13.648 | 12.638 | 12.145 | 3.554 | 5.788 |
| Equity | 1.512 | -4.462 | 3.324 | 3.711 | -54 | 399 | 789 | -1.728 | -1.671 | -4.255 | -3.903 | -3.823 |
| Long-term debt | 5.797 | 6.982 | 4.976 | 2.411 | 0 | 0 | 5.774 | 8.045 | 9.382 | 9.981 | 6.833 | 9.314 |
| Short-term debt | 26.822 | 16.901 | 12.796 | 9.640 | 19.692 | 42.820 | 42.312 | 7.331 | 4.927 | 6.419 | 624 | 297 |
| Total debt | 32.619 | 23.882 | 17.771 | 12.051 | 19.692 | 42.820 | 48.086 | 15.376 | 14.309 | 16.400 | 7.457 | 9.611 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Management | Management | 2023 | — | — |
MM Management | Management | 2018 | — | — |
ML Management | Management | 2014 | — | — |
PA Management | Management | 2012 | — | — |
LG Management | Management | 2016 | — | — |
MP Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Alessandro Minisini | Management | 0 companies |
| Mauro Milesi | Management | 0 companies |
| Marco Lauri | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Luca Grillo | Management | 0 companies |
| Mats Peter Anderberg | Management | 0 companies |
| Vittorio Petrucco | Board of Directors | 0 companies |
| Piero Petrucco | Chairman | 0 companies |