| Revenue | DKK 14,7M | +491% |
| EBITDA | DKK 12,1M | +8894% |
| Net profit | DKK 11M | +717% |
| Total assets | DKK 72,6M | +5% |
| Equity | DKK 59,5M | +23% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 32.141 | 26.592 | 21.845 | -49.731 | 65 | 14 | 9 | 4.647 | 6.928 | 4.209 | 23.897 | 2.495 | 14.747 |
| Staff expenses | -23.682 | -21.092 | -24.557 | -20.339 | -25 | -14 | -5 | -3.962 | -2.529 | -3.761 | -2.581 | -2.360 | -2.605 |
| EBITDA | 8.459 | 5.500 | -3.713 | -70.070 | -25 | -0 | 3 | 685 | 4.399 | 448 | 21.316 | 135 | 12.142 |
| Depreciation & amort. | -1.230 | -1.216 | -1.218 | -888 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 7.229 | 4.284 | -4.931 | -70.958 | -26 | -0 | 3 | 685 | 4.399 | 448 | 21.316 | 135 | 12.142 |
| Net financials | 526 | 82 | -204 | -210 | -0 | 0 | 0 | 94 | -270 | 53 | -660 | 1.623 | 1.900 |
| Profit before tax | 29.961 | 4.366 | -5.135 | -71.168 | -26 | 0 | 4 | 779 | 4.129 | 501 | 20.656 | 1.758 | 14.042 |
| Tax | 11.103 | 1.648 | -876 | 12.471 | -7 | -11 | -4 | -0 | -0 | -0 | 4.072 | 414 | 3.063 |
| Net profit | 18.858 | 2.718 | -4.259 | -83.639 | -19 | 11 | 7 | 779 | 4.129 | 501 | 16.584 | 1.344 | 10.979 |
| Item | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 179.609 | 99.818 | 102.802 | 53.431 | 43 | 46 | 62 | 52.467 | 63.222 | 52.930 | 66.966 | 69.196 | 72.609 |
| Equity | 65.148 | 59.111 | 49.266 | -34.373 | -53 | 13 | 21 | 21.365 | 30.062 | 30.563 | 47.147 | 48.491 | 59.470 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 134 | 0 | 0 | 2.449 | 0 | 0 |
| Short-term debt | 104.013 | 29.942 | 37.599 | 48.530 | 84 | 28 | 37 | 27.146 | 30.211 | 19.244 | 16.696 | 20.031 | 12.465 |
| Total debt | 104.013 | 29.942 | 37.599 | 48.530 | 84 | 28 | 37 | 27.280 | 30.211 | 19.244 | 19.145 | 20.031 | 12.465 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
HH Management | Management | 1984 | — | — |
NA Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
JS Management | Management | 1984 | — | — |
CB Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
CJ Management | Management | 1984 | — | — |
LB Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
PG Management | Management | 1984 | — | — |
ER Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
AB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
MB Unofficial title | Unofficial title | 1984 | — | — |
JN Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
GP Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
BR Management | Management | 1984 | — | — |
NT Management | Management | 1984 | — | — |
LC Management | Management | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1984 | — | — | |
| Chairman | 2000 | — | — | |
| Chairman | 2006 | — | — | |
| Chairman | 1984 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Keith Jones | Chief Executive Officer | 0 companies |
| Hans Hedemand | Management | 0 companies |
| Niels Asbjørn Clemmesen | Chief Executive Officer | 0 companies |
| Jan Skopal | Management | 0 companies |
| Carsten Bruun | Chief Executive Officer | 0 companies |
| Carsten Jakobsen | Management | 0 companies |
| Lars Birk Rasmussen | Chief Executive Officer | 0 companies |
| Peter Grønbjerg Andersen | Management | 0 companies |
| Ebbe Rye Petersen | Chief Executive Officer | 0 companies |
| Alex Bollhorn | Chief Executive Officer | 0 companies |
| Mikkel Baaring Lerche | Unofficial title | 0 companies |
| Jan Nicolaisen | Chief Executive Officer | 0 companies |
| Göran Peder Kastegård | Chief Executive Officer | 0 companies |
| Bror Ragnar Sjøstrøm | Management | 0 companies |
| Niels Tougaard Nielsen | Management | 0 companies |
| Lars Christiansen | Management | 0 companies |
| Philippe Arcadius Roger Renaudat | Board of Directors | 0 companies |
| Mats Erik Andersson | Chairman | 0 companies |
| Peter Falkenham | Chairman | 0 companies |
| Hans Eric Enocson | Chairman | 0 companies |
| Bengt Erik Assarsson | Board of Directors | 0 companies |
| Lars Ragnar Kleppe | Board of Directors | 0 companies |
| Halvard Gotthard Nyman | Board of Directors | 0 companies |
| Keith Jones | Board of Directors | 0 companies |
| Christian Algreen-Ussing | Board of Directors | 0 companies |
| Jørgen Walther Jensen | Board of Directors | 0 companies |
| Preben Tolstrup | Chairman | 0 companies |
| Jørgen Sillesen | Chairman | 0 companies |
| Henning Orla Jensen | Chairman | 0 companies |
| Rolf Ernst Stierle | Board of Directors | 0 companies |
| Preben Andersen | Board of Directors | 0 companies |
| Jørgen Devantier Gade | Board of Directors | 0 companies |
| Christian Louis Frédéric Vigor | Board of Directors | 0 companies |
| Raimo Rasa | Board of Directors | 0 companies |
| Peter Midskov Lyhne | Board of Directors | 0 companies |
| Fintan Tuffy | Board of Directors | 0 companies |
| Kaare Vagner Jensen | Chairman | 0 companies |
| Henning Balle | Board of Directors | 0 companies |
| Martin Boller | Board of Directors | 0 companies |
| Svend Aage Koch-Christensen | Chairman | 0 companies |