| Revenue | DKK 2,7M | -22% |
| EBITDA | DKK -2M | -107% |
| Net profit | DKK -2,3M | -60% |
| Total assets | DKK 34,7M | +5% |
| Equity | DKK 200K | +0% |
| Employees | 10 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.012 | 3.017 | 2.751 | 3.401 | 2.662 |
| Staff expenses | -4.721 | -4.956 | -4.256 | -4.388 | -4.710 |
| EBITDA | -709 | -1.939 | -1.506 | -987 | -2.048 |
| Depreciation & amort. | -683 | -783 | -787 | -728 | -772 |
| EBIT | -1.392 | -2.722 | -2.292 | -1.715 | -2.820 |
| Net financials | -297 | -345 | -96 | -89 | -85 |
| Profit before tax | -1.689 | -3.067 | -2.388 | -1.804 | -2.904 |
| Tax | -404 | -679 | -528 | -384 | -632 |
| Net profit | -1.285 | -2.388 | -1.861 | -1.419 | -2.272 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.900 | 29.170 | 31.238 | 33.110 | 34.722 |
| Equity | -26.095 | 200 | 200 | 200 | 200 |
| Long-term debt | 376 | 126 | 130 | 137 | 139 |
| Short-term debt | 34.620 | 28.844 | 30.908 | 32.773 | 34.383 |
| Total debt | 34.996 | 28.970 | 31.038 | 32.910 | 34.522 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LR Management | Management | 2014 |
| Former (3) | ||
MJ Management | Management | 2010 – 2011 |
JK Management | Management | 2007 – 2010 |
FM Management | Management | 2011 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2007 | |
| Board of Directors | 2019 | |
| Board of Directors | 2007 | |
| Former (1) | ||
| Board of Directors | 2007 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Juul Caliskan Andersen | Management | 0 companies |
| Jørgen Kümmel Nielsen | Management | 0 companies |
| Lene Rahbek Søgaard | Management | 0 companies |
| Freddy Merrild Hansen | Management | 0 companies |
| Erik Steen Sophus Falck | Chairman | 0 companies |
| Hanne Louise Degn | Board of Directors | 0 companies |
| John Eigil Olsdorf | Board of Directors | 0 companies |
| John Nygaard Johansen | Board of Directors | 0 companies |