| Revenue | DKK 1,4M | +40% |
| EBITDA | DKK 153K | +162% |
| Net profit | DKK 44K | +112% |
| Total assets | DKK 553K | +38% |
| Equity | DKK 173K | +34% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 676 | 1.281 | 1.267 | 983 | 1.374 |
| Staff expenses | -1.184 | -1.118 | -1.101 | -1.229 | -1.222 |
| EBITDA | -508 | 163 | 166 | -247 | 153 |
| Depreciation & amort. | -7 | -0 | -88 | -88 | -88 |
| EBIT | -515 | 163 | 78 | -335 | 65 |
| Net financials | -106 | -108 | -54 | -22 | -21 |
| Profit before tax | -622 | 55 | 24 | -357 | 44 |
| Tax | -137 | -0 | -0 | -0 | -0 |
| Net profit | -485 | 55 | 24 | -357 | 44 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 783 | 2.010 | 795 | 400 | 553 |
| Equity | -1.077 | 462 | 486 | 129 | 173 |
| Long-term debt | 1.583 | 133 | 81 | 76 | 78 |
| Short-term debt | 277 | 1.414 | 228 | 195 | 302 |
| Total debt | 1.860 | 1.548 | 309 | 271 | 380 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
BH Management | Management | 2012 – 2014 |
MR Management | Management | 2012 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2017 | |
| Board of Directors | 2024 | |
| Chairman | 2014 | |
| Former (2) | ||
| Board of Directors | 2014 – 2024 | |
| Board of Directors | 2014 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 20–24.99% | 25–33.32% | 2021 | |
| Company | 20–24.99% | 0% | 2021 | |
| Company | 10–14.99% | 0% | 2021 | |
| Company | 5–9.99% | 0% | 2021 | |
| Company | 5–9.99% | 10–14.99% | 2021 | |
| Individual | 5–9.99% | 5–9.99% | 2014 | |
| Company | 0% | 10–14.99% | 2021 | |
| Company | 0% | 10–14.99% | 2021 | |
| Individual | 0% | 5–9.99% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Benedict Haugland | Management | 0 companies |
| Martin Rønne Bjergegaard | Management | 0 companies |
| Morten Mærsk Mc-Kinney Ole Olufsen | Board of Directors | 0 companies |
| Troels Bisgaard Laursen Vig | Board of Directors | 0 companies |
| Kim Tosti Nielsen | Chairman | 0 companies |
| Jesper Søgaard | Board of Directors | 0 companies |
| Jannick Birger Pedersen | Board of Directors | 0 companies |