| Revenue | DKK 3,2M | +3% |
| EBITDA | DKK 2,2M | -53% |
| Net profit | DKK 186K | -93% |
| Total assets | DKK 87,5M | -1% |
| Equity | DKK 32,1M | +1% |
| Employees | 6 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.140 | 3.200 | 2.919 | 3.129 | 3.233 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 9.880 | 7.656 | -4.286 | 4.669 | 2.175 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 9.880 | 7.656 | -4.286 | 4.669 | 2.175 |
| Net financials | -336 | -581 | -544 | -1.472 | -1.936 |
| Profit before tax | 9.543 | 7.075 | -4.830 | 3.197 | 239 |
| Tax | 2.085 | 1.557 | -1.063 | 703 | 53 |
| Net profit | 7.458 | 5.519 | -3.767 | 2.494 | 186 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 88.511 | 93.352 | 86.899 | 88.101 | 87.542 |
| Equity | 27.665 | 33.184 | 29.416 | 31.910 | 32.096 |
| Long-term debt | 49.121 | 47.576 | 46.138 | 44.627 | 42.977 |
| Short-term debt | 2.088 | 1.973 | 2.298 | 2.111 | 3.209 |
| Total debt | 51.209 | 49.549 | 48.436 | 46.738 | 46.186 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
MS Founder | Founder | 2008 |
TP Founder | Founder | 2008 |
MB Management | Management | 2021 |
KE Founder | Founder | 2008 |
| Former (2) | ||
HR Management | Management | 2018 – 2021 |
TS Management | Management | 2010 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (6) | ||
| Chairman | 2021 – 2025 | |
| Chairman | 2021 – 2021 | |
| Board of Directors | 2021 – 2025 | |
| Chairman | 2020 – 2021 | |
| Board of Directors | 2018 – 2020 | |
| Board of Directors | 2018 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Rikard Henriksson | Management | 0 companies |
| Michael Schødts | Founder | 0 companies |
| Thommy Pedersen | Founder | 0 companies |
| Michael Byrgesen Hansen | Management | 0 companies |
| Tove Schødts Rasmussen | Management | 0 companies |
| Kirsten Elise Schødts | Founder | 0 companies |
| Jonas Nyegaard Olesen | Board of Directors | 0 companies |
| Henrik Lildballe | Chairman | 0 companies |
| Helge Krogsbøl | Chairman | 0 companies |
| Cecilie Rust | Chairman | 0 companies |
| Tina Hansen | Board of Directors | 0 companies |
| Michael Visby Berthelsen | Chairman | 0 companies |
| John Fredrik Jonsson | Board of Directors | 0 companies |
| Johan Anders Lundkvist | Board of Directors | 0 companies |