| Revenue | DKK 339,3M | -23% |
| EBITDA | DKK -28,1M | -135% |
| Net profit | DKK -39,1M | -120% |
| Total assets | DKK 158,3M | -10% |
| Equity | DKK -43,1M | -968% |
| Employees | 9 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.010 | -1.348 | -745 | 60.803 | 250.297 | 391.039 | 374.597 | 361.697 | 428.548 | 439.723 | 339.301 |
| Staff expenses | -0 | -1.469 | -16 | -59.793 | -245.244 | -246.935 | -277.579 | -265.645 | -281.954 | -310.907 | -291.082 |
| EBITDA | -1.010 | -2.818 | -761 | 1.010 | 5.052 | 27.315 | 918 | 7.734 | 6.313 | -11.976 | -28.110 |
| Depreciation & amort. | -0 | -0 | -0 | -401 | -2.163 | -4.941 | -6.095 | -7.355 | -7.566 | -6.924 | -8.130 |
| EBIT | -1.010 | -2.818 | -761 | 609 | 2.889 | 22.373 | -5.178 | 379 | -1.253 | -18.900 | -36.240 |
| Net financials | 0 | -165 | -504 | 674 | -988 | 745 | 9.742 | -6.886 | -590 | -407 | -4.438 |
| Profit before tax | -1.010 | -2.982 | -1.265 | 1.283 | 1.901 | 23.119 | 4.564 | -6.507 | -1.843 | -19.307 | -40.678 |
| Tax | -0 | -0 | -0 | -1.220 | 662 | 6.651 | 1.209 | -1.743 | -606 | -1.589 | -1.621 |
| Net profit | -1.010 | -2.982 | -1.265 | 2.503 | 1.239 | 16.468 | 3.355 | -4.764 | -1.237 | -17.718 | -39.057 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 125 | 6.858 | 129 | 73.790 | 127.595 | 158.074 | 158.506 | 185.338 | 154.714 | 175.835 | 158.349 |
| Equity | -885 | -3.622 | -4.887 | -1.377 | -138 | 16.330 | 19.685 | 14.921 | 13.684 | -4.034 | -43.091 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 158 | 618 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.010 | 10.480 | 5.015 | 75.166 | 127.733 | 137.861 | 134.000 | 168.047 | 139.351 | 179.869 | 201.440 |
| Total debt | 1.010 | 10.480 | 5.015 | 75.166 | 127.733 | 138.019 | 134.618 | 168.047 | 139.351 | 179.869 | 201.440 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KT Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
KW Management | Management | 2014 | — | — |
KR Management | Management | 2017 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
MR Management | Management | 2019 | — | — |
LE | Founder | 2014 | — | — |
JP Management | Management | 2026 | — | — |
JJ Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
JC Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kevin Thomas Boyle | Chief Executive Officer | 0 companies |
| Kenneth William Hunzeker | Management | 0 companies |
| Kelvin Robert Coppock | Management | 0 companies |
| Michele Lynn Tyler | Chief Executive Officer | 0 companies |
| Maureen Rose DiGiacomo | Management | 0 companies |
| Lars Eduard Klarskov Petersen | Founder | 0 companies |
| Jeffrey Pope Cheatnam | Management | 0 companies |
| Jeremy John Nance | Chief Executive Officer | 0 companies |
| Joseph Carl Poniatowski | Management | 0 companies |
| Susan Ludewig Deagle | Board of Directors | 0 companies |
| Susan Julie Johns | Board of Directors | 0 companies |
| Janet Louise Oliver | Board of Directors | 0 companies |
| Matthew M. Klein | Chairman | 0 companies |
| Richard McHose | Board of Directors | 0 companies |
| Susan Julie Johns | Board of Directors | 0 companies |
| Zekarias Tekle | Board of Directors | 0 companies |
| William Ralph Womack | Board of Directors | 0 companies |
| Julie Høegh Hartmann | Board of Directors | 0 companies |
| Francis Anthony Peloso | Board of Directors | 0 companies |
| William Boyd Noon | Chairman | 0 companies |
| Michael James Smith | Board of Directors | 0 companies |
| Daniel Glenn Demases | Chairman | 0 companies |
| David Alan Hathaway | Board of Directors | 0 companies |
| Edward Michael West | Board of Directors | 0 companies |