| Revenue | DKK 1,4M | -5% |
| EBITDA | DKK 365K | -38% |
| Net profit | DKK -220K | -153% |
| Total assets | DKK 928K | -25% |
| Equity | DKK -507K | -76% |
| Employees | 42 | — |
| Item | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -79 | -111 | 856 | 1.468 | 1.402 |
| Staff expenses | -243 | -30 | -1.075 | -878 | -1.037 |
| EBITDA | -322 | -140 | -1.555 | 589 | 365 |
| Depreciation & amort. | -109 | -296 | -120 | -105 | -80 |
| EBIT | -431 | -436 | -1.675 | 485 | 284 |
| Net financials | -71 | -123 | -190 | -180 | -35 |
| Profit before tax | -502 | -560 | -1.864 | 304 | 249 |
| Tax | -207 | -128 | -582 | -111 | 469 |
| Net profit | -295 | -431 | -1.283 | 415 | -220 |
| Item | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.158 | 2.143 | 1.709 | 1.240 | 928 |
| Equity | -506 | -1.060 | -2.342 | -287 | -507 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.665 | 3.203 | 4.051 | 1.527 | 1.404 |
| Total debt | 2.665 | 3.203 | 4.051 | 1.527 | 1.404 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JA Management | Management | 2023 |
| Former (4) | ||
AN Management | Management | 2021 – 2023 |
RB Management | Management | 2021 – 2023 |
CL Management | Management | 2023 – 2024 |
HJ Management | Management | 2014 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Deputy Chairman | 2021 – 2021 | |
| Board of Directors | 2014 – 2016 | |
| Chairman | 2014 – 2016 | |
| Chairman | 2021 – 2021 | |
| Chairman | 2016 – 2021 | |
| Board of Directors | 2021 – 2021 | |
| Board of Directors | 2021 – 2021 | |
| Board of Directors | 2021 – 2021 | |
| Board of Directors | 2014 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Jonathan Andreas Grumme | Management | 0 companies |
| Adam Nederby Falbert | Management | 0 companies |
| Rasmus Berger Frederiksen | Management | 0 companies |
| Christopher Lucas Norman Lyngbye | Management | 0 companies |
| Henrik Jensen | Management | 0 companies |
| Vilhelm Eigil Hahn-Petersen | Deputy Chairman | 0 companies |
| Lars Lind Pedersen | Board of Directors | 0 companies |
| Stefan Ek Lorenzen | Chairman | 0 companies |
| Claus Juel Jensen | Chairman | 0 companies |
| Carsten Juhl | Chairman | 0 companies |
| Rasmus Philip Buhl Lokvig | Board of Directors | 0 companies |
| Louise Knauer Baroudy | Board of Directors | 0 companies |
| Morten Nødgaard Albæk | Board of Directors | 0 companies |
| Lars Grey Juel | Board of Directors | 0 companies |