| Revenue | DKK 136,9M | -16% |
| EBITDA | DKK 1,1M | -66% |
| Net profit | DKK -1,9M | -140% |
| Total assets | DKK 95,2M | +16% |
| Equity | DKK 16,8M | -10% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.455 | 141.197 | 130.322 | 163.646 | 136.851 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.455 | 4.236 | 1.194 | 3.256 | 1.118 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.455 | 4.236 | 1.194 | 3.256 | 1.118 |
| Net financials | -5.695 | 6.590 | -3.303 | 2.343 | -3.087 |
| Profit before tax | -2.240 | 10.826 | -2.109 | 5.599 | -1.969 |
| Tax | 796 | 2.562 | 88 | 891 | -77 |
| Net profit | -3.036 | 8.264 | -2.197 | 4.708 | -1.892 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 53.213 | 75.958 | 115.264 | 82.331 | 95.204 |
| Equity | 7.961 | 16.229 | 14.026 | 18.727 | 16.835 |
| Long-term debt | 4.419 | 5.898 | 2.058 | 1.047 | 5.147 |
| Short-term debt | 40.833 | 53.831 | 99.180 | 62.557 | 73.222 |
| Total debt | 45.252 | 59.729 | 101.238 | 63.604 | 78.369 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
DJ Management | Management | 2024 |
| Former (4) | ||
JM Management | Management | 2021 – 2024 |
KE Management | Management | 2013 – 2017 |
MS Management | Management | 2008 – 2015 |
RM Management | Management | 2017 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2024 | |
| Chairman | 2024 | |
| Board of Directors | 2022 | |
| Former (10) | ||
| Board of Directors | 2020 – 2021 | |
| Board of Directors | 2021 – 2022 | |
| Chairman | 2019 – 2020 | |
| Board of Directors | 2008 – 2015 | |
| Board of Directors | 2019 – 2020 | |
| Chairman | 2021 – 2024 | |
| Board of Directors | 2021 – 2021 | |
| Chairman | 2020 – 2021 | |
| Board of Directors | 2008 – 2015 | |
| Chairman | 2015 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jeanne McLaughlin | Management | 0 companies |
| Kim Elsass | Management | 0 companies |
| Michael Seifert | Management | 0 companies |
| Richard Max Foehr | Management | 0 companies |
| Derek John Alwright | Management | 0 companies |
| Helene Øhrgaard | Board of Directors | 0 companies |
| Karl Patrick Coleman | Board of Directors | 0 companies |
| Dan Edwin Griggs | Chairman | 0 companies |
| Derek John Alwright | Board of Directors | 0 companies |
| Lars Fløe Nielsen | Board of Directors | 0 companies |
| Michael Edward Bannon | Chairman | 0 companies |
| Rasmus Lund | Board of Directors | 0 companies |
| David Larry Reid | Chairman | 0 companies |
| Darren Paul Bruton | Board of Directors | 0 companies |
| John Houston Gardiner | Board of Directors | 0 companies |
| Priya Mehul Jain | Chairman | 0 companies |
| Lars Rohde | Board of Directors | 0 companies |
| Udit Tibrewal | Chairman | 0 companies |