| Revenue | DKK 508K | +9% |
| EBITDA | DKK -301K | -190% |
| Net profit | DKK -514K | -506% |
| Total assets | DKK 1,5M | +15% |
| Equity | DKK 221 | +100% |
| Employees | 9 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 243 | 320 | 507 | 465 | 508 |
| Staff expenses | -214 | -416 | -553 | -118 | -809 |
| EBITDA | 30 | -96 | -46 | 335 | -301 |
| Depreciation & amort. | -125 | -99 | -171 | -140 | -151 |
| EBIT | -96 | -195 | -217 | 196 | -452 |
| Net financials | -5 | -9 | -185 | -33 | -55 |
| Profit before tax | -101 | -204 | -402 | 163 | -507 |
| Tax | -22 | -45 | -87 | 37 | 7 |
| Net profit | -79 | -159 | -314 | 126 | -514 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 495 | 311 | 1.318 | 1.283 | 1.481 |
| Equity | 151 | -8 | -322 | -91 | 0 |
| Long-term debt | 151 | 56 | 45 | 0 | 611 |
| Short-term debt | 193 | 263 | 1.595 | 1.374 | 870 |
| Total debt | 344 | 319 | 1.640 | 1.374 | 1.481 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
BJ Management | Management | 2026 |
| Former (1) | ||
CL Management | Management | 2013 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2026 | |
| Chairman | 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2026 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2025 | |
| Company | 20–24.99% | 20–24.99% | 2025 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2025 | |
| Company | 20–24.99% | 20% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Brandon Joseph Myers | Management | 0 companies |
| Christian Løth Søborg | Management | 0 companies |
| Søren Møller Kristensen | Board of Directors | 0 companies |
| Søren Kristian Aa | Chairman | 0 companies |