| Revenue | DKK 3,3M | -3% |
| EBITDA | DKK 542K | +220% |
| Net profit | DKK 419K | +285% |
| Total assets | DKK 2M | -3% |
| Equity | DKK 1,1M | +65% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.975 | 5.419 | 2.496 | 3.354 | 3.262 |
| Staff expenses | -2.873 | -3.796 | -4.254 | -3.635 | -2.509 |
| EBITDA | 1.102 | 1.622 | -3.012 | -451 | 542 |
| Depreciation & amort. | -405 | -330 | -250 | -60 | -167 |
| EBIT | 697 | 1.292 | -3.262 | -511 | 375 |
| Net financials | -10 | -10 | 42 | 156 | 205 |
| Profit before tax | 687 | 1.283 | -3.220 | -355 | 581 |
| Tax | 151 | 282 | -375 | -129 | 162 |
| Net profit | 536 | 1.001 | -2.846 | -226 | 419 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.009 | 3.949 | 1.512 | 2.061 | 1.991 |
| Equity | 1.429 | 2.430 | 409 | 645 | 1.064 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.502 | 1.483 | 1.103 | 1.416 | 927 |
| Total debt | 1.502 | 1.483 | 1.103 | 1.416 | 927 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
LB Management | Management | 2022 – 2022 |
BJ Management | Management | 2022 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2026 | |
| Individual | 25–33.32% | 25% | 2013 | |
| Company | 10–14.99% | 10–14.99% | 2018 | |
| Company | 25–33.32% | 25–33.32% | 2017 | |
| Company | 20–24.99% | 0% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Company | 25–33.32% | 25–33.32% | 2017 | |
| Individual | 20–24.99% | 20% | 2013 | |
| Individual | 25–33.32% | 25% | 2013 | |
| Individual | 20–24.99% | 20% | 2013 | |
| Company | 10–14.99% | 10–14.99% | 2020 | |
| Company | 10–14.99% | 10–14.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Louise Becker | Management | 0 companies |
| Bo Johan Åsell | Management | 0 companies |
| Michael William Kløcker | Chairman | 0 companies |