| Revenue | DKK -15K | +24% |
| EBITDA | DKK -15K | -24% |
| Net profit | DKK -15,6M | +28% |
| Total assets | DKK 109M | -38% |
| Equity | DKK 83,7M | -43% |
| Employees | 0 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -21 | — | -2.808 | -2.084 | -2.196 | 67 | -45 | -30 | -16 | -12 | -15 |
| Staff expenses | -0 | -0 | -906 | -7 | -2.632 | -1 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -21 | -50.536 | -3.714 | -2.077 | -4.829 | 66 | -45 | -30 | -16 | -12 | -15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -21 | -50.536 | -3.714 | -2.077 | -4.829 | 66 | -45 | -30 | -16 | -12 | -15 |
| Net financials | 2.106 | 0 | -63.797 | -37.175 | -14.194 | 4.933 | 2.016 | 2.106 | -18.283 | -21.495 | -15.520 |
| Profit before tax | 2.084 | -50.536 | -67.511 | -39.252 | -19.022 | 4.999 | 1.971 | 2.076 | -18.300 | -21.507 | -15.535 |
| Tax | -5 | -0 | -816 | -457 | -710 | 4.321 | 4.264 | -9 | 20 | 50 | 38 |
| Net profit | 2.089 | -50.536 | -66.695 | -38.795 | -18.313 | 678 | -2.293 | 2.085 | -18.320 | -21.557 | -15.573 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 723.738 | 662.156 | 612.805 | 573.060 | 522.672 | 417.740 | 370.351 | 303.145 | 256.718 | 176.252 | 108.998 |
| Equity | 384.855 | 3.842 | 272.710 | 233.914 | 513.465 | 412.940 | 366.045 | 303.115 | 217.039 | 145.842 | 83.673 |
| Long-term debt | 336.000 | 0 | 328.163 | 328.163 | 0 | 0 | 0 | 0 | 0 | 50 | 38 |
| Short-term debt | 2.883 | 0 | 11.933 | 10.983 | 9.207 | 4.801 | 4.305 | 30 | 39.679 | 30.360 | 25.288 |
| Total debt | 338.883 | 0 | 340.096 | 339.146 | 9.207 | 4.801 | 4.305 | 30 | 39.679 | 30.410 | 25.325 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2026 | — | — |
KN Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
KP Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
JF Management | Management | 2019 | — | — |
JM Management | Management | 2015 | — | — |
PA Management | Management | 2015 | — | — |
KC Management | Management | 2019 | — | — |
HK Management | Management | 2015 | — | — |
CA Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Grey Bidco 2019 ApS | Company | 100.0% | 100.0% | 2019 |
TEAM MØGELVANG HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
Team JGH Holding ApS | Company | 10.0% | 10.0% | 2018 |
| Individual | 66.7% | 66.7% | 2015 | |
KLEBÆK HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Bjerregaard | Management | 0 companies |
| Kim Nyborg Carlsen | Chief Executive Officer | 0 companies |
| Kenneth Peter Cordes | Chief Executive Officer | 0 companies |
| Jacob Florian Randbæk | Management | 0 companies |
| Jimmi Møgelvang Hansen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Kenneth Christian Fink Mikkelsen | Management | 0 companies |
| Henrik Klebæk | Management | 0 companies |
| Charlotte Aahøj Kert | Management | 0 companies |
| Simon Pooler | Board of Directors | 0 companies |
| Matthieu Servant | Board of Directors | 0 companies |
| Mads Peter Hansen | Chairman | 0 companies |
| Carsten Nygaard Knudsen | Chairman | 0 companies |
| Sophie Hoas | Board of Directors | 0 companies |