| Revenue | DKK 52,9M | -5% |
| EBITDA | DKK 575K | -91% |
| Net profit | DKK -214K | -104% |
| Total assets | DKK 32,1M | +9% |
| Equity | DKK 19,6M | -1% |
| Employees | 46 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 12.600 | 11.390 | 12.898 | 55.592 | 52.917 |
| Staff expenses | -1.309 | -1.254 | -3.611 | -4.710 | -5.117 |
| EBITDA | 11.292 | 10.136 | 7.980 | 6.492 | 575 |
| Depreciation & amort. | -5 | -9 | -32 | -58 | -63 |
| EBIT | 11.287 | 10.128 | 7.948 | 6.433 | 512 |
| Net financials | 339 | -1.383 | -94 | 236 | -214 |
| Profit before tax | 11.626 | 8.745 | 7.854 | 6.670 | 298 |
| Tax | -0 | 1.955 | 2.021 | 1.537 | 512 |
| Net profit | 9.067 | 6.790 | 5.834 | 5.132 | -214 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 26.346 | 25.438 | 26.994 | 29.590 | 32.146 |
| Equity | 17.358 | 18.181 | 16.206 | 19.797 | 19.584 |
| Long-term debt | 0 | 0 | 1.257 | 899 | 2.245 |
| Short-term debt | 8.988 | 7.257 | 9.530 | 8.894 | 10.317 |
| Total debt | 8.988 | 7.257 | 10.787 | 9.793 | 12.562 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
NR Chief Executive Officer | Chief Executive Officer | 2025 |
RJ Management | Management | 2025 |
| Former (2) | ||
VJ Chief Executive Officer | Chief Executive Officer | 2020 – 2025 |
RJ Management | Management | 2020 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2025 | |
| Board of Directors | 2020 | |
| Board of Directors | 2020 | |
| Former (6) | ||
| Chairman | 2020 – 2020 | |
| Chairman | 2020 – 2023 | |
| Chairman | 2023 – 2024 | |
| Chairman | 2017 – 2020 | |
| Chairman | 2024 – 2025 | |
| Board of Directors | 2017 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolas Robert Krafft | Chief Executive Officer | 0 companies |
| Richard John Joseph Mc Allister | Management | 0 companies |
| Vincent Jean Baptiste Tercé | Chief Executive Officer | 0 companies |
| Rie Jochumsen Wonsbeck | Management | 0 companies |
| Peter Leo Mc Donald | Chairman | 0 companies |
| Laurent Misischi | Chairman | 0 companies |
| Lars Georg Brandt | Chairman | 0 companies |
| Tyler Wade Doveton | Chairman | 0 companies |
| Richard Alan Kornbluth | Chairman | 0 companies |
| Loui Piva | Board of Directors | 0 companies |
| Grant Matthew Galvin | Chairman | 0 companies |
| Richard Clark Lamishaw | Board of Directors | 0 companies |
| Elisabeth Anne Milner | Board of Directors | 0 companies |