| Revenue | DKK -664K | -195% |
| EBITDA | DKK -5,7M | -4% |
| Net profit | DKK -5,8M | +2% |
| Total assets | DKK 3,9M | -5% |
| Equity | DKK 2M | +33% |
| Employees | 6 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 255 | 840 | -795 | 696 | -664 |
| Staff expenses | -4.107 | -4.041 | -6.102 | -6.147 | -4.997 |
| EBITDA | -3.851 | -3.202 | -6.897 | -5.451 | -5.661 |
| Depreciation & amort. | -3 | -13 | -23 | -37 | -59 |
| EBIT | -3.854 | -3.215 | -6.920 | -5.489 | -5.720 |
| Net financials | -688 | 6.623 | -127 | -465 | -193 |
| Profit before tax | -4.542 | 3.408 | -7.047 | -5.954 | -5.913 |
| Tax | -877 | -185 | -81 | -16 | -113 |
| Net profit | -3.665 | 3.593 | -6.965 | -5.938 | -5.800 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.510 | 3.330 | 3.910 | 4.133 | 3.908 |
| Equity | -27.776 | 646 | -6.231 | 1.535 | 2.039 |
| Long-term debt | 13.845 | 212 | 212 | 227 | 238 |
| Short-term debt | 16.441 | 2.471 | 9.929 | 2.371 | 1.631 |
| Total debt | 30.286 | 2.683 | 10.141 | 2.598 | 1.869 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MH Chief Executive Officer | Chief Executive Officer | 2024 |
| Former (4) | ||
TJ Chief Executive Officer | Chief Executive Officer | 2017 – 2018 |
FR Management | Management | 2022 – 2023 |
ST Chief Executive Officer | Chief Executive Officer | 2018 – 2022 |
JB Management | Management | 2016 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2022 | |
| Chairman | 2022 | |
| Former (3) | ||
| Board of Directors | 2018 – 2020 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2013 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Timothy Jacob Jensen | Chief Executive Officer | 0 companies |
| Frank Rækby Jepsen | Management | 0 companies |
| Sten Tore Sanberg Davidsen | Chief Executive Officer | 0 companies |
| Martin Hartmann Jacobsen | Chief Executive Officer | 0 companies |
| Jens Bredo | Management | 0 companies |
| Lars Kolind | Board of Directors | 0 companies |
| Kaare Agerholm Danielsen | Board of Directors | 0 companies |
| Kenneth Spencer Chang | Board of Directors | 0 companies |
| Kenneth Spencer Chang | Board of Directors | 0 companies |
| Martin Christian Sick Nielsen | Board of Directors | 0 companies |
| Søren Holst | Chairman | 0 companies |