| Revenue | DKK 1,4M | +36% |
| EBITDA | DKK 1,1M | +97% |
| Net profit | DKK 811K | +176% |
| Total assets | DKK 1,9M | +106% |
| Equity | DKK 1,3M | +173% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.350 | 1.124 | 897 | 1.015 | 1.381 |
| Staff expenses | -1.404 | -804 | -909 | -448 | -266 |
| EBITDA | -54 | 320 | -12 | 567 | 1.115 |
| Depreciation & amort. | -168 | -102 | -78 | -118 | -74 |
| EBIT | -222 | 218 | -91 | 450 | 1.041 |
| Net financials | -26 | -13 | -8 | -62 | 19 |
| Profit before tax | -248 | 204 | -99 | 387 | 1.060 |
| Tax | -49 | 50 | -21 | 93 | 249 |
| Net profit | -199 | 155 | -78 | 294 | 811 |
| Item | 2020 | 2021 | 2022 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.268 | 1.190 | 934 | 927 | 1.909 |
| Equity | 332 | 253 | 175 | 470 | 1.281 |
| Long-term debt | 0 | 0 | 0 | 94 | 260 |
| Short-term debt | 935 | 905 | 748 | 353 | 368 |
| Total debt | 935 | 905 | 748 | 448 | 628 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
MB Chief Executive Officer | Chief Executive Officer | 2013 – 2014 |
NR Chief Executive Officer | Chief Executive Officer | 2016 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2016 – 2023 | |
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2010 – 2013 | |
| Chairman | 2023 – 2026 | |
| Board of Directors | 2010 – 2013 | |
| Chairman | 2016 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Company | 15–19.99% | 15–19.99% | 2019 | |
| Company | 90–99.99% | 90–99.99% | 2023 | |
| Company | 5–9.99% | 5–9.99% | 2016 | |
| Company | 15–19.99% | 15–19.99% | 2019 | |
| Individual | 15–19.99% | 15–19.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Bjerring Ellegård | Chief Executive Officer | 0 companies |
| Niels Ryding Olsson | Chief Executive Officer | 0 companies |
| Christian Stanislav Kobbernagel | Board of Directors | 0 companies |
| Nikolaj Astrup Madsen | Board of Directors | 0 companies |
| Mikkel Svendsen | Board of Directors | 0 companies |
| Martin Buch Thorborg | Chairman | 0 companies |
| Birgit Larsen | Board of Directors | 0 companies |
| Nicolai Frisch Erichsen | Chairman | 0 companies |