| Revenue | DKK 5,5M | -44% |
| EBITDA | DKK 2,2M | -51% |
| Net profit | DKK -6,2M | -401% |
| Total assets | DKK 9,5M | -42% |
| Equity | DKK 64K | -99% |
| Employees | 6 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.190 | 1.357 | 1.703 | 778 | 2.580 | 3.083 | 10.049 | 9.872 | 5.479 |
| Staff expenses | -2.697 | -267 | -605 | -179 | -889 | -885 | -4.249 | -5.312 | -3.255 |
| EBITDA | -3.887 | 1.090 | 1.097 | 598 | 1.690 | 2.198 | 5.800 | 4.560 | 2.225 |
| Depreciation & amort. | 56 | 616 | 715 | -815 | -808 | -3.197 | -1.453 | -1.668 | -9.298 |
| EBIT | -3.943 | 474 | 382 | -216 | 882 | -999 | 4.347 | 2.892 | -7.073 |
| Net financials | -113 | -228 | -279 | -45 | -535 | -296 | -27 | -224 | -904 |
| Profit before tax | -2.552 | 400 | 104 | -261 | 347 | -1.295 | 4.320 | 2.669 | -7.977 |
| Tax | 752 | 77 | 25 | -0 | 9 | -455 | 954 | 603 | -1.753 |
| Net profit | -3.304 | 323 | 79 | -261 | 338 | -840 | 3.366 | 2.066 | -6.224 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.017 | 7.111 | 7.651 | 8.574 | 9.942 | 9.748 | 12.460 | 16.465 | 9.488 |
| Equity | -1.054 | 1.692 | 1.619 | 1.358 | 1.696 | 856 | 4.222 | 6.288 | 64 |
| Long-term debt | 2.406 | 2.596 | 2.804 | 2.804 | 3.512 | 0 | 2.980 | 3.099 | 5.018 |
| Short-term debt | 665 | 1.580 | 1.950 | 2.676 | 2.590 | 7.204 | 2.656 | 3.873 | 2.955 |
| Total debt | 3.070 | 4.177 | 4.754 | 5.480 | 6.102 | 7.204 | 5.636 | 6.972 | 7.972 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Management | Management | 2024 | — | — |
LS Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
BB Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jens Gudman Bühler Holding ApS | Company | 33.3% | 33.3% | 2025 |
GHOST SHIP HOLDING ApS | Company | 10.0% | 10.0% | 2025 |
Bo Bennekov Holding ApS | Company | 10.0% | 10.0% | 2025 |
Lasse Stevnss Tassing Holding ApS | Company | 10.0% | 10.0% | 2025 |
Uddannelses- og Forskningsstyrelsen | Company | 15.0% | 15.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Gudman Bühler | Management | 0 companies |
| Lasse Stevnss Tassing | Chief Executive Officer | 0 companies |
| Bo Bennekov | Chief Executive Officer | 0 companies |
| Søren Lundgaard | Chairman | 0 companies |
| Allan Rasmussen | Chairman | 0 companies |
| Flemming Würtz Andersen | Chairman | 0 companies |