| Revenue | DKK 9,4M | +7% |
| EBITDA | DKK 6,3M | -1% |
| Net profit | DKK -1,1M | +20% |
| Total assets | DKK 212,8M | +2% |
| Equity | DKK 43,8M | +13% |
| Employees | — | — |
| Item | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|
| Revenue | -433 | -28 | 0 | 8.289 | 11.061 | 8.792 | 9.447 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -433 | -28 | -34 | 4.798 | 7.676 | 6.326 | 6.274 |
| Depreciation & amort. | -0 | -0 | -0 | -5.609 | -5.602 | -5.607 | -5.586 |
| EBIT | -433 | -28 | -34 | -811 | 2.074 | 719 | 688 |
| Net financials | -2 | 0 | 0 | -1.686 | -2.136 | -2.423 | -2.046 |
| Profit before tax | -435 | -28 | -34 | -2.497 | -61 | -1.703 | -1.358 |
| Tax | -90 | -6 | -8 | -0 | -6 | -375 | -299 |
| Net profit | -345 | -22 | -26 | -2.497 | -55 | -1.329 | -1.059 |
| Item | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|
| Total assets | 57.586 | 101.528 | 138.978 | 191.253 | 186.947 | 208.421 | 212.785 |
| Equity | 25.766 | 25.744 | 25.717 | 51.910 | 43.962 | 38.680 | 43.837 |
| Long-term debt | 0 | 0 | 63.235 | 90.906 | 90.906 | 136.556 | 136.043 |
| Short-term debt | 25.813 | 69.782 | 44.032 | 42.449 | 48.317 | 29.647 | 27.765 |
| Total debt | 25.813 | 69.782 | 107.267 | 133.355 | 139.223 | 166.203 | 163.808 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PD Management | Management | 2016 | — | — |
JE Management | Management | 2016 | — | — |
CK Management | Management | 2016 | — | — |
MT Management | Management | 2017 | — | — |
HJ Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FONDEN DIS - DANISH INSTITUTE FOR STUDY ABROAD | Company | 100.0% | 100.0% | 2017 |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Per Denis Leth | Management | 0 companies |
| Jens Eger Larsen | Management | 0 companies |
| Chalotte Köhne | Management | 0 companies |
| Malene Torp | Management | 0 companies |
| Henrik Jensen | Chief Executive Officer | 0 companies |
| Per Hjuler | Board of Directors | 0 companies |
| Peter Fly Lundby Hansen | Deputy Chairman | 0 companies |
| Regitze Marianne Hess | Board of Directors | 0 companies |
| Charlotte Mark Christensen | Chairman | 0 companies |
| Leif Beck Fallesen | Chairman | 0 companies |
| Anne Brandt Christensen | Board of Directors | 0 companies |
| Martha Jane Johnson | Board of Directors | 0 companies |
| Trine Højbjerg Sand | Board of Directors | 0 companies |
| Anne-Marie Arleth Skov | Board of Directors | 0 companies |
| Anna Mee Allerslev Tarp | Board of Directors | 0 companies |
| Ellen Morrow Sayles | Board of Directors | 0 companies |
| Ian Samuel Terkildsen | Deputy Chairman | 0 companies |
| Anni Berthelsen | Board of Directors | 0 companies |
| Birgitte Nielsen | Board of Directors | 0 companies |
| Hans Christian Hansen | Board of Directors | 0 companies |
| Steffen Ebdrup | Chairman | 0 companies |