| Revenue | DKK -4,4M | -30% |
| EBITDA | DKK -4,4M | +31% |
| Net profit | DKK -4,1M | +28% |
| Total assets | DKK 11,4M | -50% |
| Equity | DKK -23,3M | -21% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 8.500 | -8.128 | -6.550 | -6.209 | -4.374 |
| Staff expenses | -9.855 | -5.990 | -813 | -90 | -0 |
| EBITDA | -1.477 | -14.118 | -7.363 | -6.299 | -4.374 |
| Depreciation & amort. | -422 | -13 | -16 | -0 | -0 |
| EBIT | -1.899 | -14.131 | -7.380 | -6.299 | -4.374 |
| Net financials | 412 | -364 | -693 | -898 | -827 |
| Profit before tax | -1.488 | -14.495 | -8.073 | -7.197 | -5.201 |
| Tax | -322 | -3.185 | -1.776 | -1.583 | -1.144 |
| Net profit | -1.166 | -11.311 | -6.297 | -5.613 | -4.057 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 51.410 | 30.322 | 30.062 | 22.984 | 11.408 |
| Equity | 3.993 | -7.318 | -13.616 | -19.229 | -23.286 |
| Long-term debt | 635 | 3.308 | 655 | 690 | 712 |
| Short-term debt | 44.105 | 32.893 | 41.650 | 40.302 | 33.494 |
| Total debt | 44.739 | 36.202 | 42.306 | 40.991 | 34.206 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AE Management | Management | 2022 |
| Former (3) | ||
JL Management | Management | 2020 – 2022 |
MN Management | Management | 2018 – 2020 |
TM Management | Management | 2008 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2008 | |
| Board of Directors | 2020 | |
| Former (2) | ||
| Board of Directors | 2013 – 2020 | |
| Board of Directors | 2020 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2023 | |
| Company | 20–24.99% | 20–24.99% | 2020 | |
| Company | 20–24.99% | 20–24.99% | 2020 | |
| Company | 10–14.99% | 10–14.99% | 2020 | |
| Company | 10–14.99% | 10–14.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jack Lynge | Management | 0 companies |
| Allan Egeris Arentsen | Management | 0 companies |
| Morten Nissen | Management | 0 companies |
| Torben Molme | Management | 0 companies |
| Einar Eriksen | Board of Directors | 0 companies |
| Carsten Michael Stender | Chairman | 0 companies |
| Mette Høi Davidsen | Board of Directors | 0 companies |
| Sten Skjødt Ladekarl | Board of Directors | 0 companies |