| Revenue | DKK 8,4M | -39% |
| EBITDA | DKK -4,9M | -244% |
| Net profit | DKK -3,7M | -233% |
| Total assets | DKK 25,6M | +52% |
| Equity | DKK 9,7M | +15% |
| Employees | 39 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.600 | 4.751 | 16.434 | 13.731 | 8.368 |
| Staff expenses | -3.311 | -3.005 | -13.256 | -14.899 | -0 |
| EBITDA | 1.909 | 1.371 | 6.067 | 3.420 | -4.925 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.909 | 1.371 | 6.067 | 3.420 | -4.925 |
| Net financials | 1 | 1 | 283 | 190 | 136 |
| Profit before tax | 1.911 | 1.372 | 6.350 | 3.609 | -4.789 |
| Tax | 419 | 303 | 1.397 | 796 | -1.052 |
| Net profit | 1.491 | 1.070 | 4.952 | 2.814 | -3.736 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.159 | 5.598 | 22.332 | 16.812 | 25.604 |
| Equity | 3.293 | 1.663 | 6.615 | 8.429 | 9.693 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.866 | 3.935 | 15.377 | 8.243 | 15.191 |
| Total debt | 5.866 | 3.935 | 15.377 | 8.243 | 15.191 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JL Chief Executive Officer | Chief Executive Officer | 2023 |
| Former (3) | ||
SA Management | Management | 2013 – 2019 |
JA | Deputy | 2013 – 2019 |
JH Chief Executive Officer | Chief Executive Officer | 2019 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Chairman | 2022 | |
| Former (1) | ||
| Board of Directors | 2013 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Janna Linn Grunth | Chief Executive Officer | 0 companies |
| Steen Anders Jönsson | Management | 0 companies |
| Jørgen Abildgaard Nielsen | Deputy | 0 companies |
| John Håkon Pettersen | Chief Executive Officer | 0 companies |
| Peter Midtgaard | Board of Directors | 0 companies |
| Stein Vinstrup Pettersen | Board of Directors | 0 companies |
| Teddy Pedersen | Chairman | 0 companies |