| Revenue | DKK 1,3M | -27% |
| EBITDA | DKK -753K | +0% |
| Net profit | DKK -645K | +11% |
| Total assets | DKK 4,5M | -19% |
| Equity | DKK 4,4M | -13% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.826 | 8.532 | -8 | -4.344 | -1.065 | 179 | 2.494 | 5.447 | 5.407 | 1.783 | 1.295 |
| Staff expenses | -1.133 | -1.699 | -1.998 | -1.746 | -1.477 | -1.877 | -2.604 | -3.064 | -3.434 | -2.536 | -2.048 |
| EBITDA | -765 | 16 | -2.006 | -6.090 | -2.542 | -1.698 | -110 | 2.382 | 1.973 | -753 | -753 |
| Depreciation & amort. | -0 | -22 | -37 | -19 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -765 | -6 | -2.043 | -6.108 | -2.542 | -1.698 | -110 | 2.382 | 1.973 | -753 | -753 |
| Net financials | 120 | 116 | 561 | -678 | 574 | -225 | -177 | 991 | -47 | 26 | 108 |
| Profit before tax | -645 | 109 | -1.482 | -6.786 | -1.968 | -1.924 | -287 | 3.373 | 1.925 | -727 | -645 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -645 | 109 | -1.482 | -6.786 | -1.968 | -1.924 | -287 | 3.373 | 1.925 | -727 | -645 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.070 | 8.464 | 14.744 | 5.654 | 2.033 | 3.757 | 2.904 | 7.201 | 6.665 | 5.517 | 4.457 |
| Equity | -145 | -36 | -1.518 | -8.304 | -10.272 | -12.196 | -12.483 | 3.859 | 5.784 | 5.057 | 4.412 |
| Long-term debt | 2.828 | 2.707 | 10.797 | 12.376 | 8.872 | 6.054 | 7.105 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.387 | 5.793 | 5.465 | 1.583 | 3.433 | 9.898 | 8.281 | 3.343 | 881 | 460 | 45 |
| Total debt | 5.215 | 8.500 | 16.262 | 13.959 | 12.305 | 15.952 | 15.387 | 3.343 | 881 | 460 | 45 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
CL Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
BW Founder | Founder | 2013 | — | — |
LM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
NW Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
BV Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
MO Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Dirk Martin Schilmöller | Chief Executive Officer | 0 companies |
| Carsten Løppenthin Møller | Chief Executive Officer | 0 companies |
| Bjarne Winther | Founder | 0 companies |
| Luc Maria G Van fraeyenhoven | Chief Executive Officer | 0 companies |
| Norman Willemsen | Chief Executive Officer | 0 companies |
| Bruno Van den Branden | Chief Executive Officer | 0 companies |
| Morten Olsen Braatø | Chief Executive Officer | 0 companies |
| Kirstine Holst Jansen | Chairman | 0 companies |
| Roald Rosa R Borre | Board of Directors | 0 companies |
| Dag Bjørnar Slørdahl | Board of Directors | 0 companies |
| Martin Kröner | Board of Directors | 0 companies |
| Bent Grøver | Chairman | 0 companies |
| Arnt Kristian Barsten | Board of Directors | 0 companies |
| Geir Idar Holte | Chairman | 0 companies |
| Dag Slørdahl | Board of Directors | 0 companies |
| Thomas Luc E Vanholme | Chairman | 0 companies |
| Gavin James Roberts | Board of Directors | 0 companies |
| TOM JAN I PAEMELEIRE | Chairman | 0 companies |
| Stig Lande | Board of Directors | 0 companies |