| Revenue | DKK -53K | -105% |
| EBITDA | DKK -1,8M | -279% |
| Net profit | DKK -1,7M | -288% |
| Total assets | DKK 0 | -100% |
| Equity | DKK -249K | -117% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.740 | — | 3.376 | 983 | 2.640 | -6.797 | -1.913 | 357 | -230 | 976 | -53 |
| Staff expenses | -1.088 | -1.358 | -1.414 | -810 | -393 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.653 | 214 | 1.962 | 173 | 2.247 | -6.797 | -1.913 | 357 | -230 | 976 | -1.750 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.653 | 214 | 1.962 | 173 | 2.247 | -6.797 | -1.913 | 357 | -230 | 976 | -1.750 |
| Net financials | -426 | 349 | -722 | 456 | 434 | 225 | -11 | 57 | 78 | -32 | 11 |
| Profit before tax | 1.226 | 563 | 1.239 | 628 | 2.681 | -6.571 | -1.925 | 415 | -152 | 944 | -1.739 |
| Tax | 303 | 133 | 322 | 71 | 577 | 599 | -0 | -0 | -266 | 39 | -39 |
| Net profit | 923 | 430 | 917 | 557 | 2.104 | -7.171 | -1.925 | 415 | 114 | 905 | -1.700 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.549 | 16.767 | 24.797 | 9.620 | 16.559 | 9.913 | 2.439 | 2.963 | 2.457 | 2.432 | 0 |
| Equity | 1.003 | 1.434 | 2.351 | 2.908 | 5.012 | -2.158 | -4.083 | 431 | 545 | 1.451 | -249 |
| Long-term debt | 0 | 0 | 13.868 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.546 | 15.333 | 8.578 | 6.711 | 11.547 | 12.072 | 6.522 | 2.531 | 1.912 | 981 | 249 |
| Total debt | 4.546 | 15.333 | 22.445 | 6.711 | 11.547 | 12.072 | 6.522 | 2.531 | 1.912 | 981 | 249 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
AG Management | Management | 2021 | — | — |
TP Management | Management | 2021 | — | — |
PE Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Jacobsen | Chief Executive Officer | 0 companies |
| Anders Grimsø Moe | Management | 0 companies |
| Thomas Peter Gillespie | Management | 0 companies |
| Pål Erik Mørch | Chief Executive Officer | 0 companies |
| Fredrik Skjøren | Board of Directors | 0 companies |
| Stephen Gunnar Meinich-Bache | Chairman | 0 companies |
| Roar Ingdal | Chairman | 0 companies |
| Rune Firing | Chairman | 0 companies |
| John Killengreen | Board of Directors | 0 companies |
| Asmund Haare | Chairman | 0 companies |
| Lydia Pedersen | Board of Directors | 0 companies |
| Karin Raanaas | Board of Directors | 0 companies |
| Vibeke Raddum | Chairman | 0 companies |
| Marius Zachariassen | Chairman | 0 companies |
| Sebastian Nordvang | Board of Directors | 0 companies |
| Pål Erik Mørch | Chairman | 0 companies |
| Gunnar Stephen Meinich-Bache | Chairman | 0 companies |
| Lennart Johansson | Board of Directors | 0 companies |