| Revenue | DKK 603K | +154% |
| EBITDA | DKK 603K | +154% |
| Net profit | DKK 174K | +218% |
| Total assets | DKK 10,2M | +8% |
| Equity | DKK 461K | +61% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 229 | 253 | 194 | 237 | 603 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 229 | 253 | 194 | 237 | 603 |
| Depreciation & amort. | -452 | -440 | -410 | -101 | -67 |
| EBIT | -223 | -187 | -216 | 136 | 536 |
| Net financials | -87 | -147 | -144 | -82 | -362 |
| Profit before tax | -310 | -334 | -360 | 55 | 174 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -310 | -334 | -360 | 55 | 174 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 11.003 | 10.830 | 9.387 | 9.484 | 10.236 |
| Equity | 7.926 | 7.592 | 7.232 | 287 | 461 |
| Long-term debt | 2.948 | 3.095 | 2.044 | 9.146 | 9.511 |
| Short-term debt | 129 | 142 | 111 | 51 | 265 |
| Total debt | 3.077 | 3.238 | 2.155 | 9.197 | 9.776 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
SB Founder | Founder | 2003 |
JJ Founder | Founder | 2003 |
HP Founder | Founder | 2003 |
JC Management | Management | 2008 |
| Former (3) | ||
JK Management | Management | 2008 – 2008 |
MK Management | Management | 2008 – 2008 |
SK Management | Management | 2007 – 2008 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2003 – 2007 | |
| Board of Directors | 2008 – 2012 | |
| Board of Directors | 2008 – 2012 | |
| Chairman | 2008 – 2012 | |
| Board of Directors | 2003 – 2008 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Koch | Management | 0 companies |
| Søren Brochdorff Clausen | Founder | 0 companies |
| Jes Jensen | Founder | 0 companies |
| Michael Koch | Management | 0 companies |
| Henrik Pihlkjær | Founder | 0 companies |
| Jan Chresten Rantzau von Backhaus | Management | 0 companies |
| Steen Kvolbæk Jensen | Management | 0 companies |
| Hans Vorgaard Jensen | Board of Directors | 0 companies |
| Anne-Dorthe Clausen | Board of Directors | 0 companies |
| Claus Berner Nielsen | Board of Directors | 0 companies |
| Peter Johan Mads Clausen | Chairman | 0 companies |
| Knud Christian Jensen | Board of Directors | 0 companies |