| Revenue | DKK 4,5M | -18% |
| EBITDA | DKK 427K | -70% |
| Net profit | DKK 216K | -79% |
| Total assets | DKK 2,7M | -36% |
| Equity | DKK 520K | -58% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.949 | 3.935 | 4.907 | 5.437 | 4.474 |
| Staff expenses | -4.443 | -2.960 | -3.257 | -4.019 | -4.047 |
| EBITDA | 506 | 975 | 1.672 | 1.418 | 427 |
| Depreciation & amort. | -129 | -59 | 11 | -24 | -125 |
| EBIT | 377 | 917 | 1.661 | 1.393 | 302 |
| Net financials | -41 | -4 | -35 | -40 | -21 |
| Profit before tax | 336 | 912 | 1.626 | 1.353 | 281 |
| Tax | 83 | 205 | 363 | 308 | 65 |
| Net profit | 253 | 708 | 1.263 | 1.046 | 216 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.330 | 2.884 | 3.505 | 4.142 | 2.658 |
| Equity | -18 | 690 | 1.373 | 1.249 | 520 |
| Long-term debt | 703 | 79 | 0 | 26 | 0 |
| Short-term debt | 2.644 | 2.115 | 2.127 | 2.868 | 2.121 |
| Total debt | 3.347 | 2.194 | 2.127 | 2.868 | 2.121 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
AS Founder | Founder | 2014 |
JV Management | Management | 2014 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2020 – 2021 | |
| Board of Directors | 2020 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2020 | |
| Company | 15–19.99% | 15–19.99% | 2024 | |
| Company | 15–19.99% | 15–19.99% | 2020 | |
| Company | 50–66.65% | 50–66.65% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Stilling Kristiansen | Founder | 0 companies |
| Jacob Vestervang Christoffersen | Management | 0 companies |
| Stig Kejser Nielsen | Chairman | 0 companies |
| Søren Blichfeldt Karle | Board of Directors | 0 companies |