| Revenue | DKK 426K | -62% |
| EBITDA | DKK 4K | -99% |
| Net profit | DKK 10K | -91% |
| Total assets | DKK 590K | -88% |
| Equity | DKK 510K | -76% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.226 | 3.380 | 3.463 | 1.135 | 426 |
| Staff expenses | -527 | -1.278 | -1.329 | -834 | -422 |
| EBITDA | 1.700 | 2.101 | 2.134 | 301 | 4 |
| Depreciation & amort. | -36 | -117 | -64 | -39 | -10 |
| EBIT | 1.663 | 1.984 | 2.070 | 263 | -6 |
| Net financials | -11 | -41 | -54 | -121 | 1 |
| Profit before tax | 1.652 | 1.943 | 2.016 | 141 | 15 |
| Tax | 363 | 427 | 443 | 32 | 5 |
| Net profit | 1.288 | 1.515 | 1.573 | 110 | 10 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.074 | 5.517 | 4.859 | 4.744 | 590 |
| Equity | 1.782 | 2.798 | 3.574 | 2.110 | 510 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.291 | 2.718 | 1.285 | 2.633 | 80 |
| Total debt | 1.291 | 2.718 | 1.285 | 2.633 | 80 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
JL Management | Management | 2014 – 2020 |
JH Management | Management | 2014 – 2019 |
CF Unofficial title | Unofficial title | 2025 – 2025 |
TN Management | Management | 2020 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2014 – 2019 | |
| Board of Directors | 2014 – 2019 | |
| Board of Directors | 2014 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Company | 50–66.65% | 50–66.65% | 2020 | |
| Company | 50–66.65% | 50–66.65% | 2020 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Lund | Management | 0 companies |
| Jesper Høgfeldt Sørensen | Management | 0 companies |
| Carl-Johan Frederik Johnsen | Unofficial title | 0 companies |
| Thomas Nørager | Management | 0 companies |
| Finn Wulff Andersen | Board of Directors | 0 companies |
| Jens Vraa | Board of Directors | 0 companies |
| Jenny Marthine Vraa | Board of Directors | 0 companies |
| Jørgen Stig Boslev Jørgensen | Board of Directors | 0 companies |