| Revenue | DKK 7,2M | -9% |
| EBITDA | DKK 6,2M | +160% |
| Net profit | DKK 1,2M | +110% |
| Total assets | DKK 149,2M | -2% |
| Equity | DKK 54,9M | +2% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 18.316 | 36.177 | 5.129 | 7.907 | 7.198 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 18.316 | 36.177 | 19.129 | -10.329 | 6.175 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 18.316 | 36.177 | 19.129 | -10.329 | 6.175 |
| Net financials | -2.521 | -2.384 | -2.680 | -4.955 | -3.320 |
| Profit before tax | 15.795 | 33.793 | 16.448 | -15.284 | 2.855 |
| Tax | 3.475 | 7.434 | 3.677 | -3.348 | 1.668 |
| Net profit | 12.320 | 26.359 | 12.771 | -11.936 | 1.187 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 124.894 | 153.233 | 165.878 | 151.704 | 149.165 |
| Equity | 26.490 | 52.849 | 65.620 | 53.684 | 54.871 |
| Long-term debt | 72.937 | 67.667 | 66.989 | 66.934 | 62.052 |
| Short-term debt | 4.430 | 4.599 | 1.570 | 2.786 | 3.978 |
| Total debt | 77.367 | 72.265 | 68.560 | 69.721 | 66.030 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
GH Management | Management | 2022 |
MW Management | Management | 2023 |
| Former (8) | ||
TE Management | Management | 2021 – 2022 |
SS Management | Management | 2022 – 2022 |
RH Management | Management | 2019 – 2022 |
KK Management | Management | 2022 – 2023 |
HS Management | Management | 2021 – 2022 |
RN Management | Management | 2019 – 2021 |
BH Management | Management | 2019 – 2022 |
MB Management | Management | 2019 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2015 – 2019 | |
| Board of Directors | 2006 – 2019 | |
| Board of Directors | 2006 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 100% | 100% | 2006 | |
| Individual | 20–24.99% | 20% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Gino Hugues Olivier Chenu | Management | 0 companies |
| Thomas Ebbe Riise-Jakobsen | Management | 0 companies |
| Stine Seneberg | Management | 0 companies |
| Rune Højby Kock | Management | 0 companies |
| Kimmie Kubis Tronborg | Management | 0 companies |
| Henrik Skak Bender | Management | 0 companies |
| Morten Wordenskjold Hansen | Management | 0 companies |
| Rasmus Nørgaard | Management | 0 companies |
| Bo Holse Rasmussen | Management | 0 companies |
| Mikkel Bülow-Lehnsby | Management | 0 companies |
| Henrik Bo Fischlein | Board of Directors | 0 companies |
| Birgit Fischlein | Board of Directors | 0 companies |
| Erik Korpela-Andersen | Board of Directors | 0 companies |