| Revenue | DKK 30,4M | +6% |
| EBITDA | DKK -69,1M | -328% |
| Net profit | DKK -69,6M | -142% |
| Total assets | DKK 1B | -18% |
| Equity | DKK 432,1M | -54% |
| Employees | 11 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 24.794 | 27.730 | 30.589 | 28.658 | 30.401 |
| Staff expenses | -3.545 | -3.772 | -3.652 | -4.194 | -4.527 |
| EBITDA | 25.498 | 54.912 | 31.223 | 30.364 | -69.115 |
| Depreciation & amort. | -29 | -29 | -29 | -29 | -0 |
| EBIT | 25.468 | 54.883 | 31.194 | 30.335 | -69.115 |
| Net financials | 40.315 | -32.553 | 117.918 | 180.544 | -20.466 |
| Profit before tax | 65.784 | 22.330 | 149.113 | 210.878 | -89.580 |
| Tax | 14.448 | 5.091 | 32.805 | 46.394 | -19.949 |
| Net profit | 51.335 | 17.240 | 116.307 | 164.485 | -69.632 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.011.569 | 1.022.874 | 1.156.308 | 1.266.894 | 1.039.863 |
| Equity | 648.394 | 665.634 | 781.941 | 946.426 | 432.087 |
| Long-term debt | 92.837 | 86.944 | 81.261 | 48.999 | 45.571 |
| Short-term debt | 255.661 | 250.528 | 264.551 | 238.930 | 549.614 |
| Total debt | 348.498 | 337.472 | 345.812 | 287.929 | 595.186 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
LO Audit | Audit | 1997 – 1997 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 1997 | |
| Board of Directors | 1997 | |
| Board of Directors | 1997 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.67–89.99% | 33.33–49.99% | 2018 | |
| Company | 20–24.99% | 50–66.65% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Leith Olsen | Audit | 0 companies |
| Millie Korsdal Johansen | Board of Directors | 0 companies |
| Sanne Korsdal Frederiksen | Board of Directors | 0 companies |
| Lisa Korsdal Johansen | Board of Directors | 0 companies |