| Revenue | DKK 1,9M | -55% |
| EBITDA | DKK 79K | +168% |
| Net profit | DKK -69K | -2177% |
| Total assets | DKK 2,7M | -37% |
| Equity | DKK 984K | -7% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 7.444 | 6.777 | 6.728 | 5.769 | 5.418 | 4.103 | 1.853 |
| Staff expenses | -3.954 | -6.665 | -6.630 | -4.667 | -4.639 | -4.220 | -1.774 |
| EBITDA | 599 | 112 | 98 | 1.102 | 778 | -117 | 79 |
| Depreciation & amort. | -7 | -15 | -16 | -15 | -14 | -26 | -23 |
| EBIT | 592 | 97 | 82 | 1.087 | 764 | -143 | 56 |
| Net financials | -30 | -48 | -31 | -119 | -263 | 137 | -127 |
| Profit before tax | 562 | 50 | 51 | 968 | 501 | -7 | -71 |
| Tax | 135 | 6 | 11 | 196 | 111 | -10 | -1 |
| Net profit | 427 | 44 | 40 | 773 | 390 | 3 | -69 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 4.659 | 5.496 | 4.306 | 4.798 | 4.866 | 4.313 | 2.733 |
| Equity | 477 | 521 | -113 | 660 | 1.050 | 1.053 | 984 |
| Long-term debt | 3.200 | 0 | 601 | 641 | 602 | 621 | 621 |
| Short-term debt | 982 | 4.975 | 3.818 | 3.498 | 3.215 | 2.640 | 1.128 |
| Total debt | 4.182 | 4.975 | 4.419 | 4.138 | 3.817 | 3.260 | 1.749 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Management | Management | 2019 | — | — |
OG Management | Management | 2019 | — | — |
OR Management | Management | 2017 | — | — |
RL Management | Management | 2022 | — | — |
AB Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
FC Management | Management | 2024 | — | — |
XM Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2022 | |
| Individual | 15.0% | 15.0% | 2021 | |
| Individual | 15.0% | 15.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Alberto Giordano | Management | 0 companies |
| Olivier Gilles Francois Brourhant | Management | 0 companies |
| Olivier René Emile Tisseyre | Management | 0 companies |
| Roman Lauzin | Management | 0 companies |
| Arnaud Brizzi | Chief Executive Officer | 0 companies |
| Federico Corsi | Management | 0 companies |
| Xavier Marie Paul Henri Maillot | Management | 0 companies |