| Revenue | DKK 1,4M | -1681% |
| EBITDA | DKK 943K | +721% |
| Net profit | DKK -5,7M | -1396% |
| Total assets | DKK 362K | -95% |
| Equity | DKK -6,1M | -1399% |
| Employees | 0 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -313 | -179 | -184 | -95 | -379 | 0 | -209 | -88 | 1.396 |
| Staff expenses | -0 | -0 | -0 | -13 | -189 | -397 | -123 | -64 | -453 |
| EBITDA | -313 | -179 | -184 | -107 | -568 | -604 | -332 | -152 | 943 |
| Depreciation & amort. | -21 | -18 | -18 | -20 | -35 | -60 | -87 | -102 | -6.601 |
| EBIT | -334 | -197 | -202 | -127 | -603 | -664 | -419 | -254 | -5.658 |
| Net financials | -15 | -41 | -42 | -44 | -53 | -130 | -198 | -226 | -239 |
| Profit before tax | -362 | -237 | -245 | -171 | -656 | -794 | -617 | -480 | -5.897 |
| Tax | -16 | -13 | -0 | -0 | -271 | -479 | -227 | -98 | -190 |
| Net profit | -346 | -224 | -245 | -171 | -385 | -315 | -390 | -382 | -5.707 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 731 | 557 | 353 | 2.242 | 2.245 | 5.405 | 6.406 | 7.141 | 362 |
| Equity | -296 | -520 | -765 | 1.064 | 679 | 364 | -26 | -408 | -6.115 |
| Long-term debt | 1.019 | 1.060 | 1.102 | 1.146 | 1.192 | 4.718 | 6.183 | 7.285 | 0 |
| Short-term debt | 8 | 18 | 15 | 32 | 373 | 323 | 110 | 130 | 6.477 |
| Total debt | 1.027 | 1.078 | 1.118 | 1.178 | 1.566 | 5.041 | 6.293 | 7.415 | 6.477 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
PC Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
AG Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Magnusson Holding ApS | Company | 20.0% | 20.0% | 2024 |
CORPORATE CULTURE ApS | Company | 5.0% | 5.0% | 2019 |
HASENKAM ApS | Company | 20.0% | 20.0% | 2024 |
VIGGO HARBOE 2006 HOLDING ApS | Company | 5.0% | 5.0% | 2019 |
ANDERS GEERT HOLDING ApS | Company | 20.0% | 20.0% | 2024 |
C.B. Fleischer ApS | Company | 20.0% | 20.0% | 2024 |
Quantass ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| John Michael Hasenkam | Chief Executive Officer | 0 companies |
| Pernille Charlotte Singer | Chief Executive Officer | 0 companies |
| Anders Geert | Management | 0 companies |
| Peter Mørch Eriksen | Chairman | 0 companies |
| Jeppe Øvli Øvlesen | Board of Directors | 0 companies |
| Søren Elmann Ingerslev | Chairman | 0 companies |
| Nils Erik Magnusson | Chairman | 0 companies |
| Jesper Fleischer | Board of Directors | 0 companies |