| Revenue | DKK 7,1M | +58% |
| EBITDA | DKK 9,8M | -13% |
| Net profit | DKK 4,6M | -1% |
| Total assets | DKK 179,6M | +1% |
| Equity | DKK 14,8M | +45% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -343 | -352 | -612 | 4.488 | 7.101 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 13.138 | -352 | 1.460 | 11.227 | 9.801 |
| Depreciation & amort. | -0 | -0 | -3 | -52 | -52 |
| EBIT | 13.138 | -352 | 1.457 | 11.176 | 9.749 |
| Net financials | -192 | -810 | -4.543 | -5.258 | -3.874 |
| Profit before tax | 12.945 | -1.161 | -3.086 | 5.917 | 5.875 |
| Tax | 2.848 | -255 | -677 | 1.302 | 1.293 |
| Net profit | 10.097 | -906 | -2.409 | 4.616 | 4.583 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 24.036 | 140.537 | 170.748 | 177.668 | 179.618 |
| Equity | 8.905 | 8.000 | 5.591 | 10.206 | 14.789 |
| Long-term debt | 0 | 86.736 | 86.803 | 121.102 | 121.208 |
| Short-term debt | 12.355 | 43.093 | 76.081 | 41.644 | 37.465 |
| Total debt | 12.355 | 129.828 | 162.883 | 162.746 | 158.673 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
AM Management | Management | 2021 |
TJ Management | Management | 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2020 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Mette Zibrandt | Management | 0 companies |
| Thomas Johan Havemann | Management | 0 companies |
| Morten Thøgersen | Chairman | 0 companies |