| Revenue | DKK 148K | -1248% |
| EBITDA | DKK 44K | +169% |
| Net profit | DKK -16K | +81% |
| Total assets | DKK 184K | +16% |
| Equity | DKK -75K | -27% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -29 | -37 | -91 | -13 | 148 |
| Staff expenses | -1 | -0 | -0 | -51 | -103 |
| EBITDA | -30 | -37 | -91 | -64 | 44 |
| Depreciation & amort. | -46 | -46 | -46 | -46 | -47 |
| EBIT | -76 | -84 | -137 | -110 | -3 |
| Net financials | -3 | -11 | -4 | 0 | -17 |
| Profit before tax | -79 | -94 | -141 | -110 | -21 |
| Tax | -17 | -24 | -31 | -24 | -5 |
| Net profit | -62 | -71 | -110 | -85 | -16 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 409 | 252 | 172 | 158 | 184 |
| Equity | -588 | 142 | 32 | -59 | -75 |
| Long-term debt | 0 | 0 | 0 | 68 | 56 |
| Short-term debt | 997 | 82 | 140 | 150 | 188 |
| Total debt | 997 | 82 | 140 | 217 | 243 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
MC Chief Executive Officer | Chief Executive Officer | 2016 – 2018 |
AC Chief Executive Officer | Chief Executive Officer | 2014 – 2015 |
KM Management | Management | 2015 – 2016 |
ML Management | Management | 2018 – 2020 |
HP Management | Management | 2021 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2025 | |
| Former (1) | ||
| Chairman | 2024 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Company | 100% | 100% | 2018 | |
| Company | 20–24.99% | 20–24.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Claudi Brock-Sørensen | Chief Executive Officer | 0 companies |
| Asbjørn Claudi Brock-Sørensen | Chief Executive Officer | 0 companies |
| Kim Mose Godiksen | Management | 0 companies |
| Malue Louise Claudi Brock-Sørensen | Management | 0 companies |
| Henri Peter Nissen | Management | 0 companies |
| Ivan Mortensen | Chairman | 0 companies |
| Erik Damm Simonsen | Chairman | 0 companies |