| Revenue | DKK 1,2M | -34% |
| EBITDA | DKK -564K | -436% |
| Net profit | DKK -508K | -564% |
| Total assets | DKK 6,9M | -23% |
| Equity | DKK -270K | -214% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 88 | 601 | 2.205 | 1.827 | 1.209 |
| Staff expenses | -233 | -998 | -1.346 | -1.659 | -1.773 |
| EBITDA | -146 | -397 | 859 | 168 | -564 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -146 | -397 | 859 | 168 | -564 |
| Net financials | 68 | 186 | -82 | -27 | -82 |
| Profit before tax | -78 | -211 | 777 | 140 | -646 |
| Tax | -329 | -46 | 171 | 31 | -138 |
| Net profit | 251 | -165 | 606 | 109 | -508 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.622 | 4.614 | 6.948 | 8.952 | 6.870 |
| Equity | -313 | -478 | 128 | 238 | -270 |
| Long-term debt | 586 | 579 | 596 | 12 | 12 |
| Short-term debt | 2.349 | 4.514 | 6.224 | 8.703 | 7.129 |
| Total debt | 2.935 | 5.092 | 6.820 | 8.715 | 7.140 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JO Management | Management | 2020 |
| Former (2) | ||
SM Chief Executive Officer | Chief Executive Officer | 2015 – 2015 |
FD Management | Management | 2014 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2021 | |
| Chairman | 2023 | |
| Former (5) | ||
| Chairman | 2015 – 2017 | |
| Chairman | 2020 – 2021 | |
| Board of Directors | 2020 – 2021 | |
| Board of Directors | 2017 – 2020 | |
| Chairman | 2021 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Oldenborg Pedersen | Management | 0 companies |
| Søren Magnus Madsen | Chief Executive Officer | 0 companies |
| Freddy Dybdahl Andersen | Management | 0 companies |
| Mads Thejl Hansen | Board of Directors | 0 companies |
| Lars Holger Hansen | Chairman | 0 companies |
| Torsten Reisenleiter | Chairman | 0 companies |
| Steen Engelbrecht | Chairman | 0 companies |
| Kristian Nordestgaard | Board of Directors | 0 companies |
| Tim Reisenleiter | Board of Directors | 0 companies |
| Michael Storm | Chairman | 0 companies |