| Revenue | DKK 1,1M | +18% |
| EBITDA | DKK 6K | +101% |
| Net profit | DKK -89K | +86% |
| Total assets | DKK 740K | -36% |
| Equity | DKK -1,6M | -6% |
| Employees | 11 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.771 | 780 | 1.438 | 941 | 1.111 |
| Staff expenses | -1.366 | -1.495 | -1.438 | -1.377 | -1.104 |
| EBITDA | 404 | -716 | -0 | -436 | 6 |
| Depreciation & amort. | -335 | -228 | -180 | -180 | -137 |
| EBIT | 69 | -944 | -181 | -617 | -131 |
| Net financials | -42 | -50 | -69 | -36 | -58 |
| Profit before tax | 27 | -994 | -249 | -653 | -189 |
| Tax | -51 | -218 | -57 | -35 | -100 |
| Net profit | 78 | -776 | -193 | -618 | -89 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.621 | 1.273 | 905 | 1.157 | 740 |
| Equity | 102 | -674 | -866 | -1.484 | -1.573 |
| Long-term debt | 1.125 | 1.511 | 1.526 | 2.181 | 2.139 |
| Short-term debt | 351 | 436 | 238 | 460 | 174 |
| Total debt | 1.475 | 1.947 | 1.765 | 2.641 | 2.313 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
BK Management | Management | 2019 |
| Former (6) | ||
PL Management | Management | 2013 – 2014 |
DA Management | Management | 2012 – 2014 |
ER Management | Management | 2017 – 2019 |
CT Management | Management | 2010 – 2013 |
LD Management | Management | 2010 – 2013 |
HH Management | Management | 2014 – 2017 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2019 | |
| Company | 25–33.32% | 25–33.32% | 2019 | |
| Company | 25–33.32% | 25–33.32% | 2014 | |
| Individual | 25–33.32% | 25–33.32% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Per Lilholt | Management | 0 companies |
| Daniel Astola | Management | 0 companies |
| Ea Ritt Hedegaard Larsen | Management | 0 companies |
| Casper Tybjerg | Management | 0 companies |
| Bjørn Kristensen | Management | 0 companies |
| Lawrence David Bennett | Management | 0 companies |
| Henrik Houkjær Jonsson | Management | 0 companies |