| Revenue | DKK 5,7M | +152% |
| EBITDA | DKK 2,7M | +3512% |
| Net profit | DKK 2M | +6280% |
| Total assets | DKK 5,5M | +175% |
| Equity | DKK 2,2M | +773% |
| Employees | 3 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 1.559 | 1.479 | 1.420 | 2.258 | 5.697 |
| Staff expenses | -776 | -856 | -1.369 | -2.184 | -3.038 |
| EBITDA | 783 | 623 | 51 | 74 | 2.659 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 783 | 623 | 51 | 74 | 2.659 |
| Net financials | -99 | -20 | -31 | -43 | -61 |
| Profit before tax | 684 | 603 | 21 | 31 | 2.599 |
| Tax | -0 | -0 | -0 | -0 | 618 |
| Net profit | 684 | 603 | 21 | 31 | 1.980 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 2.516 | 2.689 | 1.663 | 1.995 | 5.489 |
| Equity | 381 | 704 | 225 | 256 | 2.236 |
| Long-term debt | 767 | 667 | 664 | 664 | 0 |
| Short-term debt | 1.367 | 1.318 | 774 | 1.074 | 690 |
| Total debt | 2.135 | 1.985 | 774 | 1.074 | 3.252 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
HN Chief Executive Officer | Chief Executive Officer | 2013 – 2014 |
TT Management | Management | 2011 – 2024 |
PB Management | Management | 2013 – 2024 |
LA Management | Management | 2014 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Chairman | 2024 – 2024 | |
| Board of Directors | 2024 – 2024 | |
| Board of Directors | 2024 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10–14.99% | 10–14.99% | 2019 | |
| Company | 100% | 100% | 2024 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Individual | 50–66.65% | 50–66.65% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Nyborg | Chief Executive Officer | 0 companies |
| Trond Tidemann | Management | 0 companies |
| Per Bjørgås | Management | 0 companies |
| Lars Andreas Hansen | Management | 0 companies |
| Lars Rosenkrantz Gundorph | Chairman | 0 companies |
| Johnny Krohn Rasmussen | Board of Directors | 0 companies |
| Carl Anders Holde-Jensen | Board of Directors | 0 companies |