| Revenue | DKK 903K | +79% |
| EBITDA | DKK 103K | +154% |
| Net profit | DKK 23K | +112% |
| Total assets | DKK 1,4M | +341% |
| Equity | DKK 268K | +12% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.402 | 3.581 | 5.180 | 506 | 903 |
| Staff expenses | -769 | -852 | -1.675 | -695 | -800 |
| EBITDA | 211 | -345 | 624 | -189 | 103 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 211 | -345 | 624 | -189 | 103 |
| Net financials | 49 | -7 | -3 | -11 | -29 |
| Profit before tax | 261 | -352 | 621 | -200 | 74 |
| Tax | -0 | -0 | 52 | -0 | 51 |
| Net profit | 261 | -352 | 569 | -200 | 23 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 360 | 156 | 1.097 | 321 | 1.415 |
| Equity | 223 | -129 | 440 | 240 | 268 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 137 | 285 | 657 | 81 | 1.147 |
| Total debt | 137 | 285 | 657 | 81 | 1.147 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
EJ Management | Management | 2003 – 2008 |
MB Management | Management | 2000 – 2002 |
CB Deputy | Deputy | 2002 – 2012 |
PA Management | Management | 2000 – 2000 |
PB | Audit | 2000 – 2008 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2008 – 2009 | |
| Deputy Chairman | 2003 – 2008 | |
| Board of Directors | 2000 – 2003 | |
| Board of Directors | 2009 – 2012 | |
| Chairman | 2003 – 2008 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2019 | |
| Individual | 5–9.99% | 5–9.99% | 2000 | |
| Individual | 5–9.99% | 5–9.99% | 2022 | |
| Individual | 5–9.99% | 5–9.99% | 2021 | |
| Individual | 5–9.99% | 5–9.99% | 2021 | |
| Individual | 5–9.99% | 5–9.99% | 2019 | |
| Individual | 5–9.99% | 5–9.99% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Jarlnæs | Management | 0 companies |
| Merete Brantbjerg | Management | 0 companies |
| Carsten Bohn Marcher | Deputy | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Paul Bo Frier Nielsen | Audit | 0 companies |
| Per Korup-Lauridsen | Board of Directors | 0 companies |
| Kaj Björkman | Deputy Chairman | 0 companies |
| Birgit Elvang | Board of Directors | 0 companies |
| Wafic Mohammad Bahlawan | Board of Directors | 0 companies |
| Jan Damgaard Wæhrens | Chairman | 0 companies |