| Revenue | DKK 14,4M | -3286% |
| EBITDA | DKK 13M | +1339% |
| Net profit | DKK 545K | +109% |
| Total assets | DKK 307,4M | +5% |
| Equity | DKK 187,8M | +59% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -583 | -1.472 | -1.695 | -451 | 14.358 |
| Staff expenses | -126 | -495 | -574 | -599 | -1.330 |
| EBITDA | -511 | -2.209 | -2.269 | -1.050 | 13.001 |
| Depreciation & amort. | -752 | -681 | -766 | -808 | -3.410 |
| EBIT | -1.262 | -2.890 | -3.035 | -1.857 | 9.591 |
| Net financials | -420 | 252 | -2.828 | -5.994 | -8.143 |
| Profit before tax | -1.682 | -2.638 | -5.830 | -7.851 | 1.448 |
| Tax | -370 | -583 | -1.265 | -1.709 | 903 |
| Net profit | -1.312 | -2.055 | -4.565 | -6.142 | 545 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 142.389 | 161.587 | 214.126 | 292.767 | 307.377 |
| Equity | 57.987 | 55.932 | 124.382 | 118.240 | 187.785 |
| Long-term debt | 79.959 | 88.568 | 79.194 | 35.504 | 111.992 |
| Short-term debt | 4.443 | 17.087 | 10.550 | 139.024 | 7.600 |
| Total debt | 84.402 | 105.655 | 89.744 | 174.527 | 119.592 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JF Management | Management | 2021 |
| Former (1) | ||
HS Management | Management | 2012 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2012 | |
| Board of Directors | 2021 | |
| Former (4) | ||
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2017 – 2019 | |
| Board of Directors | 2021 – 2023 | |
| Board of Directors | 2012 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Julie Fredskov Pedersen | Management | 0 companies |
| Henning Skovlund Pedersen | Management | 0 companies |
| Kim Kenneth Nis Oulund | Board of Directors | 0 companies |
| Søren Kaare-Andersen | Chairman | 0 companies |
| Ying Li-Witt | Board of Directors | 0 companies |
| Mette Bache Marcus | Board of Directors | 0 companies |
| Sine Egede Eskesen | Board of Directors | 0 companies |
| Mette Bekkevold | Board of Directors | 0 companies |