| Revenue | DKK 1,6M | +2% |
| EBITDA | DKK 262K | +42% |
| Net profit | DKK -157K | +58% |
| Total assets | DKK 5,6M | -8% |
| Equity | DKK 1,1M | -28% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 320 | 1.374 | 3.977 | 1.707 | 1.807 | 2.322 | 1.572 | 1.610 |
| Staff expenses | -0 | -348 | -1.886 | -1.673 | -1.275 | -699 | -1.275 | -1.388 | -1.224 |
| EBITDA | 0 | -28 | -512 | 2.305 | 432 | 1.108 | 1.046 | 184 | 262 |
| Depreciation & amort. | -0 | -42 | -1.640 | -109 | -112 | -172 | -266 | -402 | -346 |
| EBIT | 0 | -70 | -2.152 | 2.195 | 320 | 935 | 781 | -218 | -85 |
| Net financials | -20 | -62 | -240 | -219 | -293 | -206 | -220 | -195 | -168 |
| Profit before tax | -20 | -132 | -2.392 | 1.976 | 27 | 730 | 561 | -413 | -253 |
| Tax | -5 | 20 | -489 | 326 | 23 | 649 | 122 | -39 | -96 |
| Net profit | -15 | -151 | -1.903 | 1.651 | 4 | 81 | 439 | -374 | -157 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.421 | 7.234 | 7.425 | 11.238 | 6.154 | 5.982 | 6.917 | 6.094 | 5.624 |
| Equity | 35 | 1.383 | -520 | 1.131 | 1.135 | 1.216 | 1.655 | 1.551 | 1.124 |
| Long-term debt | 0 | 4.478 | 5.864 | 7.368 | 2.542 | 47 | 133 | 221 | 138 |
| Short-term debt | 3.391 | 1.358 | 2.082 | 2.739 | 2.477 | 4.677 | 5.082 | 4.230 | 4.363 |
| Total debt | 3.391 | 5.836 | 7.945 | 10.107 | 5.019 | 4.724 | 5.216 | 4.452 | 4.501 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OL Management | Management | 2014 | — | — |
RS Management | Management | 2014 | — | — |
JE Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DK HOLDING GRUPPEN A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Lange Abildgaard | Management | 0 companies |
| Renè Sindlev | Management | 0 companies |
| Jonas Evjenios Markou | Chief Executive Officer | 0 companies |
| Niels Buch Jørgensen | Board of Directors | 0 companies |
| Lars Kirstein Andersen | Board of Directors | 0 companies |
| Anders Holmberg Lange | Board of Directors | 0 companies |
| Niels Jervin Storm | Board of Directors | 0 companies |
| Lone Sejersen | Chairman | 0 companies |