| Revenue | DKK 1,2B | -32% |
| EBITDA | DKK 12,5M | -78% |
| Net profit | DKK 388K | -99% |
| Total assets | DKK 450,8M | +8% |
| Equity | DKK 257,1M | +0% |
| Employees | 27 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 681.498 | 828.770 | 1.662.643 | 1.698.600 | 1.158.822 |
| Staff expenses | -12.216 | -16.244 | -17.569 | -21.621 | -22.516 |
| EBITDA | 18.481 | 45.281 | 95.460 | 55.886 | 12.525 |
| Depreciation & amort. | -1.905 | -2.123 | -2.441 | -2.755 | -2.422 |
| EBIT | 16.576 | 43.158 | 93.019 | 53.131 | 10.103 |
| Net financials | -564 | 1.950 | -10.727 | -13.431 | -9.603 |
| Profit before tax | 16.012 | 45.108 | 82.292 | 39.700 | 500 |
| Tax | 3.523 | 9.923 | 18.106 | 8.737 | 112 |
| Net profit | 12.489 | 35.185 | 64.186 | 30.963 | 388 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 157.789 | 426.746 | 980.151 | 416.594 | 450.768 |
| Equity | 126.907 | 162.092 | 226.278 | 257.241 | 257.090 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 30.882 | 262.806 | 751.708 | 157.138 | 191.399 |
| Total debt | 30.882 | 262.806 | 751.708 | 157.138 | 191.399 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
HS Management | Management | 2019 |
| Former (3) | ||
NC Management | Management | 2010 – 2015 |
PJ Management | Management | 2015 – 2019 |
CB Management | Management | 2009 – 2010 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2019 | |
| Chairman | 2023 | |
| Former (16) | ||
| Board of Directors | 2013 – 2015 | |
| Chairman | 2009 – 2011 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 2015 – 2016 | |
| Board of Directors | 2009 – 2015 | |
| Deputy Chairman | 2014 – 2015 | |
| Chairman | 2011 – 2015 | |
| Chairman | 2017 – 2019 | |
| Board of Directors | 2013 – 2015 | |
| Chairman | 2019 – 2023 | |
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 2013 – 2015 | |
| Board of Directors | 2013 – 2015 | |
| Chairman | 2015 – 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Christian Jensen | Management | 0 companies |
| Henrik Sørensen | Management | 0 companies |
| Peter Jensen | Management | 0 companies |
| Christian Bisgaard | Management | 0 companies |
| Michael Rom Pedersen | Board of Directors | 0 companies |
| Erik Bonde Pedersen | Chairman | 0 companies |
| Jørgen Ulrik Riise | Board of Directors | 0 companies |
| Søren Kristian Espersen | Board of Directors | 0 companies |
| Jeppe Loli Sørensen | Board of Directors | 0 companies |
| Jørgen Horntvedt | Board of Directors | 0 companies |
| Lars Krause-Kjær | Board of Directors | 0 companies |
| Niels Arne Hounisen | Deputy Chairman | 0 companies |
| Anker Ditlev Mejnertz | Chairman | 0 companies |
| Henrik Lykke Søberg | Chairman | 0 companies |
| Holger Lodberg | Board of Directors | 0 companies |
| Jes Bjerregaard | Chairman | 0 companies |
| Peter Kirk Larsen | Board of Directors | 0 companies |
| Leif Knak | Board of Directors | 0 companies |
| Niels Casper Andersen | Chairman | 0 companies |
| René Hovgaard Schmidt | Board of Directors | 0 companies |
| Jean Vad Christensen | Board of Directors | 0 companies |
| Poul Lund Mikkelsen | Chairman | 0 companies |