| Revenue | DKK 176K | +75% |
| EBITDA | DKK -328K | -19% |
| Net profit | DKK -656K | -62% |
| Total assets | DKK 34,6M | +2% |
| Equity | DKK 16,1M | -4% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 548 | 655 | 1.084 | 100 | 176 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 548 | 655 | 8.826 | -276 | -328 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 548 | 655 | 8.826 | -276 | -328 |
| Net financials | -203 | -145 | -135 | -256 | -524 |
| Profit before tax | 346 | 510 | 8.691 | -532 | -853 |
| Tax | -684 | 112 | 2.708 | -126 | -196 |
| Net profit | 1.030 | 398 | 5.983 | -406 | -656 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 25.257 | 24.704 | 33.639 | 33.936 | 34.575 |
| Equity | 10.787 | 11.185 | 17.168 | 16.762 | 16.106 |
| Long-term debt | 11.792 | 10.858 | 9.918 | 12.274 | 13.247 |
| Short-term debt | 1.244 | 1.228 | 2.610 | 1.039 | 1.471 |
| Total debt | 13.036 | 12.085 | 12.528 | 13.313 | 14.718 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PR Chief Executive Officer | Chief Executive Officer | 2016 |
| Former (2) | ||
JN Chief Executive Officer | Chief Executive Officer | 2013 – 2016 |
MS Management | Management | 2006 – 2013 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2016 – 2019 | |
| Chairman | 2016 – 2019 | |
| Chairman | 2006 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2007 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2007 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Nielsen | Chief Executive Officer | 0 companies |
| Peder Ries Borchert | Chief Executive Officer | 0 companies |
| Morten Steen Petersen | Management | 0 companies |
| Søren Rose Ammundsen | Board of Directors | 0 companies |
| Kim Ries Skovby | Chairman | 0 companies |
| Karsten Sand Bloch | Chairman | 0 companies |