| Revenue | DKK 31K | -100% |
| EBITDA | DKK -3M | -107% |
| Net profit | DKK -2,6M | -108% |
| Total assets | DKK 29,5M | -63% |
| Equity | DKK 16,1M | -51% |
| Employees | 4 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -153 | -244 | -373 | 44.622 | 31 |
| Staff expenses | -2.830 | -3.027 | -3.250 | -3.318 | -3.001 |
| EBITDA | -2.983 | -3.271 | -3.623 | 41.304 | -2.970 |
| Depreciation & amort. | -134 | -143 | -153 | -155 | -32 |
| EBIT | -3.117 | -3.415 | -3.775 | 41.149 | -3.002 |
| Net financials | 302 | 312 | 210 | -213 | 25 |
| Profit before tax | -2.816 | -3.103 | -3.565 | 40.936 | -2.978 |
| Tax | -618 | -680 | -783 | 9.032 | -380 |
| Net profit | -2.198 | -2.422 | -2.782 | 31.904 | -2.598 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 37.453 | 37.513 | 37.734 | 79.613 | 29.547 |
| Equity | 6.115 | 3.693 | 911 | 32.815 | 16.074 |
| Long-term debt | 10.548 | 10.006 | 9.467 | 5.879 | 162 |
| Short-term debt | 20.752 | 23.766 | 27.356 | 40.919 | 13.311 |
| Total debt | 31.300 | 33.773 | 36.823 | 46.798 | 13.473 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
DM Management | Management | 2024 |
JA Founder | Founder | 2003 |
GA Chief Executive Officer | Chief Executive Officer | 2024 |
KA Founder | Founder | 2003 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2003 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2007 | |
| Company | 20–24.99% | 20–24.99% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Dennis Michael Aabo Sørensen | Management | 0 companies |
| Johnnie Aabo Sørensen | Founder | 0 companies |
| Glennie Aabo Sørensen | Chief Executive Officer | 0 companies |
| Kurt Aabo Sørensen | Founder | 0 companies |
| Jesper Møller Christensen | Chairman | 0 companies |