| Revenue | DKK 6,8M | +161% |
| EBITDA | DKK -3,1M | +50% |
| Net profit | DKK -41,8M | -59% |
| Total assets | DKK 114,4M | -15% |
| Equity | DKK -67,4M | -163% |
| Employees | 19 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.101 | 10.298 | 3.306 | 2.615 | 6.820 |
| Staff expenses | -2.734 | -3.144 | -6.808 | -8.747 | -9.890 |
| EBITDA | -637 | 7.154 | -3.502 | -6.136 | -3.070 |
| Depreciation & amort. | -519 | -690 | -1.971 | -2.749 | -3.621 |
| EBIT | -1.157 | 6.464 | -5.473 | -8.885 | -6.691 |
| Net financials | 360 | -13 | -518 | -21.611 | -38.125 |
| Profit before tax | -796 | 6.451 | -5.990 | -30.496 | -44.816 |
| Tax | -775 | 211 | -547 | -4.272 | -3.051 |
| Net profit | -22 | 6.240 | -5.443 | -26.224 | -41.765 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 5.106 | 9.032 | 161.285 | 134.005 | 114.373 |
| Equity | -5.134 | 5.289 | 638 | -25.586 | -67.351 |
| Long-term debt | 0 | 0 | 105.686 | 100.893 | 106.530 |
| Short-term debt | 10.240 | 3.634 | 54.636 | 58.698 | 75.193 |
| Total debt | 10.240 | 3.634 | 160.322 | 159.590 | 181.723 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PM Management | Management | 2025 |
| Former (8) | ||
OP Management | Management | 2019 – 2021 |
MB Chief Executive Officer | Chief Executive Officer | 2023 – 2024 |
SV Management | Management | 2018 – 2021 |
JV Chief Executive Officer | Chief Executive Officer | 2021 – 2023 |
EL Management | Management | 2018 – 2019 |
RB Management | Management | 2015 – 2021 |
RS Management | Management | 2021 – 2021 |
EK Management | Management | 2018 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2023 | |
| Chairman | 2025 | |
| Former (3) | ||
| Chairman | 2024 – 2024 | |
| Chairman | 2024 – 2024 | |
| Board of Directors | 2023 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Petter Nielsen | Management | 0 companies |
| Michael Bayer Thomsen | Chief Executive Officer | 0 companies |
| Stein Vegar Larsen | Management | 0 companies |
| Peter Michael Larsen | Management | 0 companies |
| Jesper Vinther Dueholm | Chief Executive Officer | 0 companies |
| Egil Lorentzen | Management | 0 companies |
| Rolf Bergerud Næslund | Management | 0 companies |
| Rune Stortiset | Management | 0 companies |
| Espen Krey Brettås | Management | 0 companies |
| Tone Leivestad | Board of Directors | 0 companies |
| Kristine Laake-Bjurquist | Board of Directors | 0 companies |
| Thomas Mørch | Chairman | 0 companies |
| Anette Nordskog | Chairman | 0 companies |
| Inga Gjervik | Board of Directors | 0 companies |
| Toni Pauli Ahtiainen | Chairman | 0 companies |