| Revenue | DKK 250K | — |
| EBITDA | DKK -140K | +87% |
| Net profit | DKK 697K | -83% |
| Total assets | DKK 26M | -13% |
| Equity | DKK 13,5M | +5% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 250 |
| Staff expenses | -134 | -360 | -497 | -500 | -390 |
| EBITDA | -435 | -698 | -39 | -1.089 | -140 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -435 | -698 | -39 | -1.089 | -140 |
| Net financials | -5.715 | 7.663 | 8.616 | 4.484 | 605 |
| Profit before tax | -6.151 | 6.966 | 8.576 | 3.395 | 465 |
| Tax | -0 | -0 | -55 | -592 | -232 |
| Net profit | -6.151 | 6.966 | 8.632 | 3.988 | 697 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 6.417 | 8.977 | 19.285 | 29.953 | 26.037 |
| Equity | -3.139 | 3.826 | 12.458 | 12.845 | 13.543 |
| Long-term debt | 2.832 | 2.917 | 3.202 | 0 | 0 |
| Short-term debt | 6.724 | 2.234 | 3.625 | 17.108 | 12.494 |
| Total debt | 9.557 | 5.151 | 6.827 | 17.108 | 12.494 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
EJ Chief Executive Officer | Chief Executive Officer | 2015 |
| Former (1) | ||
JW Chief Executive Officer | Chief Executive Officer | 2011 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2015 | |
| Board of Directors | 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Company | 20–24.99% | 20–24.99% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2019 | |
| Company | 10–14.99% | 10–14.99% | 2015 | |
| Individual | 10–14.99% | 10–14.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Wenshøj | Chief Executive Officer | 0 companies |
| Erik Justesen | Chief Executive Officer | 0 companies |
| Niels Jørgen Kornerup | Chairman | 0 companies |
| Ole Justesen | Board of Directors | 0 companies |