| Revenue | DKK 6,8M | -2% |
| EBITDA | DKK 5,1M | -48% |
| Net profit | DKK 246K | -98% |
| Total assets | DKK 201M | +0% |
| Equity | DKK 73,5M | +5% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.703 | 4.755 | 5.965 | 6.965 | 6.794 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 22.498 | 32.921 | 15.885 | 9.831 | 5.095 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 22.498 | 32.921 | 15.885 | 9.831 | 5.095 |
| Net financials | -3.211 | -2.323 | -2.067 | 6.385 | -4.780 |
| Profit before tax | 19.287 | 30.599 | 13.818 | 16.216 | 315 |
| Tax | 4.552 | 6.736 | 3.040 | 3.568 | 69 |
| Net profit | 14.735 | 23.863 | 10.778 | 12.649 | 246 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 158.912 | 206.485 | 197.849 | 201.250 | 201.049 |
| Equity | 44.856 | 48.919 | 57.697 | 70.345 | 73.515 |
| Long-term debt | 97.505 | 115.558 | 116.274 | 101.468 | 102.472 |
| Short-term debt | 5.115 | 24.371 | 4.077 | 8.991 | 4.994 |
| Total debt | 102.620 | 139.929 | 120.351 | 110.459 | 107.466 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
BJ Management | Management | 2022 |
CA Management | Management | 2022 |
| Former (5) | ||
CG Management | Management | 2020 – 2020 |
KF Management | Management | 2016 – 2018 |
JF Chief Executive Officer | Chief Executive Officer | 2014 – 2016 |
JD Management | Management | 2020 – 2021 |
TE Chief Executive Officer | Chief Executive Officer | 2018 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2021 | |
| Former (13) | ||
| Chairman | 2016 – 2020 | |
| Chairman | 2014 – 2016 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2021 – 2021 | |
| Board of Directors | 2020 – 2020 | |
| Board of Directors | 2018 – 2020 | |
| Board of Directors | 2016 – 2016 | |
| Board of Directors | 2020 – 2020 | |
| Board of Directors | 2020 – 2021 | |
| Board of Directors | 2020 – 2021 | |
| Board of Directors | 2014 – 2016 | |
| Chairman | 2020 – 2020 | |
| Chairman | 2021 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 100% | 100% | 2014 | |
| Company | 100% | 100% | 2016 | |
| Company | 100% | 100% | 2020 | |
| Company | 100% | 100% | 2020 | |
| Company | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Gersdorff Stenbjerre | Management | 0 companies |
| Kristian Foss | Management | 0 companies |
| Jesper Favre-Bulle Malling Petersen | Chief Executive Officer | 0 companies |
| Johann Daniel Laux | Management | 0 companies |
| Bjarke Jaster Frederiksen | Management | 0 companies |
| Christian Augustinus Glæemose | Management | 0 companies |
| Thomas Esben Khan | Chief Executive Officer | 0 companies |
| Christopher John Warren | Chairman | 0 companies |
| Thomas Favre-Bulle Malling | Chairman | 0 companies |
| Kristian Goth Vinther | Chairman | 0 companies |
| Henrik Lið | Board of Directors | 0 companies |
| Adrian Schenker | Board of Directors | 0 companies |
| Bendt Mortensen | Board of Directors | 0 companies |
| Eric Scott Linden Laird Craig | Board of Directors | 0 companies |
| Henrik Skriver | Board of Directors | 0 companies |
| Joachim Rasmussen | Board of Directors | 0 companies |
| Jan Stig Andersen | Board of Directors | 0 companies |
| Allan Dam Nielsen | Board of Directors | 0 companies |
| Thomas Carlsen | Board of Directors | 0 companies |
| Bo Helligsøe | Chairman | 0 companies |
| Tonny Elsberg | Chairman | 0 companies |