| Revenue | DKK 19,4M | -10% |
| EBITDA | DKK -20M | +14% |
| Net profit | DKK -23,9M | +11% |
| Total assets | DKK 48,5M | -35% |
| Equity | DKK 2,9M | -57% |
| Employees | 52 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | 872 | 1.487 | 1.791 | 1.256 | -7 | -1.991 | 1.105 | 22.806 | 36.363 | 21.591 | 19.414 |
| Staff expenses | -0 | -859 | -1.308 | -1.623 | -1.135 | -1.753 | -4.645 | -9.513 | -39.692 | -45.561 | -44.847 | -39.460 |
| EBITDA | -4 | 13 | 179 | 169 | 121 | -1.760 | -6.635 | -8.408 | -16.886 | -9.198 | -23.255 | -20.046 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -21 | -637 | -2.102 | -5.020 | -2.440 | -1.251 |
| EBIT | -4 | 13 | 179 | 169 | 121 | -1.760 | -6.657 | -9.045 | -18.988 | -14.217 | -25.695 | -21.297 |
| Net financials | 0 | -3 | -28 | -5 | -7 | -110 | -299 | -648 | -1.712 | -5.399 | -3.382 | -2.133 |
| Profit before tax | -4 | 10 | 151 | 164 | 114 | -1.870 | -6.955 | -9.693 | -20.700 | -19.617 | -29.077 | -23.431 |
| Tax | -0 | 3 | 41 | 37 | 32 | -1 | 1 | -0 | -0 | -2.580 | -2.079 | 470 |
| Net profit | -4 | 7 | 110 | 126 | 82 | -1.869 | -6.956 | -9.693 | -20.700 | -17.037 | -26.998 | -23.900 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 80 | 869 | 626 | 766 | 976 | 10.446 | 11.085 | 51.833 | 68.640 | 69.465 | 74.772 | 48.490 |
| Equity | 76 | 83 | 193 | 319 | 401 | -1.468 | -8.424 | -18.117 | -38.817 | -55.854 | 6.681 | 2.896 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 5.974 | 9.190 | 29.817 | 57.680 | 101.596 | 28.847 | 1.444 |
| Short-term debt | 4 | 786 | 432 | 447 | 575 | 5.940 | 10.319 | 31.826 | 40.849 | 19.449 | 32.270 | 38.100 |
| Total debt | 4 | 786 | 432 | 447 | 575 | 11.913 | 19.509 | 61.643 | 98.529 | 121.045 | 61.117 | 39.544 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2012 | — | — |
MK Management | Management | 2012 | — | — |
JA Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
MR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
CM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
KB Management | Management | 2023 | — | — |
JC Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
HV Management | Management | 2020 | — | — |
KF Management | Management | 2025 | — | — |
SL Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Mika Kalevi Aaltonen | Management | 0 companies |
| Jimmie Anker Jensen | Chief Executive Officer | 0 companies |
| Martin Risby Birk | Chief Executive Officer | 0 companies |
| Christoph Maria Brouwers | Chief Executive Officer | 0 companies |
| Kim Berglund Andersen | Management | 0 companies |
| Jens Christian Callesen | Chief Executive Officer | 0 companies |
| Henrik Vildenfeldt | Management | 0 companies |
| Karel Fort | Management | 0 companies |
| Scott Lee Brewer | Management | 0 companies |
| Frank Joachim Schmidt | Chairman | 0 companies |
| Udo Laeis | Chairman | 0 companies |
| Roberto Iammarino | Board of Directors | 0 companies |
| Matti Tapani Virtanen | Chairman | 0 companies |
| Matteo Dipentina | Chairman | 0 companies |
| Martin Josef Jakob | Board of Directors | 0 companies |
| Frank Winters | Chairman | 0 companies |
| Carl von Sydow | Chairman | 0 companies |
| Karel Fort | Chairman | 0 companies |
| Micheal Luz | Board of Directors | 0 companies |
| Jørn Aalefjær | Chairman | 0 companies |
| Kai Jarmo Valo | Board of Directors | 0 companies |
| Marcel Sieber | Board of Directors | 0 companies |
| Franciscus Johannes Gerardus Maria Winters | Chairman | 0 companies |
| Stefano Chiovelli | Board of Directors | 0 companies |
| James Whelan | Board of Directors | 0 companies |
| Riitta Marketta Järnstedt | Board of Directors | 0 companies |
| Timo Tapani Niva | Board of Directors | 0 companies |