| Revenue | DKK 3,4M | -66% |
| EBITDA | DKK 1,5M | -34% |
| Net profit | DKK 2K | +100% |
| Total assets | DKK 27M | -6% |
| Equity | DKK 7M | +0% |
| Employees | 9 | — |
| Item | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|
| Revenue | 18.642 | 9.500 | 6.160 | 9.984 | 3.430 |
| Staff expenses | -6.080 | -7.932 | -5.423 | -7.666 | -1.889 |
| EBITDA | 12.562 | 1.568 | 737 | 2.318 | 1.536 |
| Depreciation & amort. | -4.240 | -2.565 | -3.105 | -4.133 | -1.036 |
| EBIT | 8.322 | -997 | -2.368 | -1.815 | 500 |
| Net financials | 147 | -822 | 886 | 262 | -330 |
| Profit before tax | 8.469 | -1.819 | -1.482 | -1.553 | 170 |
| Tax | 1.838 | 275 | 263 | 500 | 168 |
| Net profit | 6.631 | -2.094 | -1.745 | -2.053 | 2 |
| Item | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|
| Total assets | 21.590 | 53.462 | 51.028 | 28.678 | 27.007 |
| Equity | 15.489 | 50.804 | 49.059 | 7.006 | 7.008 |
| Long-term debt | 0 | 0 | 0 | 550 | 0 |
| Short-term debt | 6.059 | 2.325 | 1.540 | 20.722 | 19.722 |
| Total debt | 6.059 | 2.325 | 1.540 | 21.272 | 19.722 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
IJ Founder | Founder | 2003 |
MR Management | Management | 2024 |
MB Founder | Founder | 2003 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2021 | |
| Board of Directors | 2022 | |
| Board of Directors | 2023 | |
| Former (5) | ||
| Board of Directors | 2008 – 2015 | |
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2016 – 2020 | |
| Board of Directors | 2016 – 2020 | |
| Board of Directors | 2020 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 25–33.32% | 25–33.32% | 2020 | |
| Company | 50–66.65% | 50–66.65% | 2020 | |
| Individual | 25–33.32% | 25% | 2016 | |
| Individual | 5–9.99% | 5–9.99% | 2008 | |
| Company | 15–19.99% | 15–19.99% | 2020 | |
| Individual | 25–33.32% | 25% | 2016 | |
| Company | 15–19.99% | 15–19.99% | 2020 | |
| Company | 50–66.65% | 50–66.65% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Jakobsen | Founder | 0 companies |
| Martin Riedel | Management | 0 companies |
| Michael Bengtsen | Founder | 0 companies |
| Lars Rosenkrantz Gundorph | Chairman | 0 companies |
| Karsten Hagel | Board of Directors | 0 companies |
| Johnny Krohn Rasmussen | Board of Directors | 0 companies |
| Thomas Kaas Selsø | Board of Directors | 0 companies |
| Hans Jørgen Whitta-Jacobsen | Board of Directors | 0 companies |
| Carl Anders Holde-Jensen | Board of Directors | 0 companies |
| Erik Dorph Sørensen | Board of Directors | 0 companies |
| Jakob Kristian Langemark | Board of Directors | 0 companies |