| Revenue | DKK 2,1M | +21% |
| EBITDA | DKK -459K | +95% |
| Net profit | DKK -1,7M | +78% |
| Total assets | DKK 61,5M | -3% |
| Equity | DKK 17,5M | -9% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 871 | 1.175 | 1.303 | 1.705 | 2.063 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 624 | 4.477 | 2.958 | -9.251 | -459 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 624 | 4.477 | 2.958 | -9.251 | -459 |
| Net financials | -743 | -630 | -317 | -648 | -1.713 |
| Profit before tax | -119 | 3.847 | 2.641 | -9.899 | -2.172 |
| Tax | -26 | 847 | 581 | -2.178 | -478 |
| Net profit | -93 | 3.000 | 2.060 | -7.722 | -1.694 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 64.096 | 67.700 | 71.181 | 63.459 | 61.465 |
| Equity | 21.899 | 24.899 | 26.958 | 19.237 | 17.543 |
| Long-term debt | 32.166 | 31.836 | 1.268 | 24.654 | 24.648 |
| Short-term debt | 4.818 | 5.031 | 36.617 | 15.570 | 15.792 |
| Total debt | 36.984 | 36.867 | 37.886 | 40.223 | 40.440 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MB Management | Management | 2022 |
| Former (2) | ||
IJ Management | Management | 2016 – 2022 |
GR Management | Management | 2014 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (7) | ||
| Deputy Chairman | 2022 – 2022 | |
| Board of Directors | 2014 – 2022 | |
| Deputy Chairman | 2016 – 2022 | |
| Chairman | 2022 – 2025 | |
| Chairman | 2016 – 2022 | |
| Chairman | 2014 – 2016 | |
| Board of Directors | 2022 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Isak Jakob Samuelsson | Management | 0 companies |
| Gustav Robert Carlsson | Management | 0 companies |
| Michael Byrgesen Hansen | Management | 0 companies |
| Annika Kristin Samuelsson Enderlein | Deputy Chairman | 0 companies |
| Jonas Nyegaard Olesen | Board of Directors | 0 companies |
| Isak Jakob Samuelsson | Board of Directors | 0 companies |
| Benjamin Kevin Samuelsson | Deputy Chairman | 0 companies |
| Henrik Lildballe | Chairman | 0 companies |
| Cecilie Rust | Chairman | 0 companies |
| Kristian Samuelsson | Chairman | 0 companies |
| Karl Christoffer Lorensson | Chairman | 0 companies |
| Tina Hansen | Board of Directors | 0 companies |