| Revenue | DKK 4,4M | -15% |
| EBITDA | DKK -2,6M | -204% |
| Net profit | DKK -2,5M | -174% |
| Total assets | DKK 12,8M | +68% |
| Equity | DKK -1,1M | -175% |
| Employees | 12 | — |
| Item | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.987 | 4.619 | 3.282 | 5.196 | 4.432 |
| Staff expenses | -3.436 | -6.196 | -3.544 | -6.038 | -6.994 |
| EBITDA | 551 | -1.577 | -263 | -842 | -2.562 |
| Depreciation & amort. | -150 | -117 | -51 | -63 | -189 |
| EBIT | 401 | -1.693 | -313 | -905 | -2.752 |
| Net financials | -33 | -207 | -210 | -263 | -457 |
| Profit before tax | 367 | -1.901 | -523 | -1.168 | -3.208 |
| Tax | 87 | -399 | -94 | -250 | -689 |
| Net profit | 280 | -1.502 | -429 | -918 | -2.520 |
| Item | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.416 | 8.451 | 4.968 | 7.628 | 12.810 |
| Equity | 591 | -911 | -1.340 | 1.442 | -1.077 |
| Long-term debt | 160 | 274 | 225 | 232 | 3.575 |
| Short-term debt | 3.582 | 9.088 | 6.083 | 5.954 | 10.312 |
| Total debt | 3.742 | 9.361 | 6.308 | 6.186 | 13.888 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CK Chief Executive Officer | Chief Executive Officer | 2021 |
| Former (2) | ||
JM Management | Management | 2015 – 2021 |
CG Chief Executive Officer | Chief Executive Officer | 2015 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Board of Directors | 2022 | |
| Former (4) | ||
| Chairman | 2022 – 2024 | |
| Board of Directors | 2024 – 2025 | |
| Board of Directors | 2024 – 2025 | |
| Board of Directors | 2022 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Morten Christensen | Management | 0 companies |
| Carsten Krag Eriksen | Chief Executive Officer | 0 companies |
| Christian Grønne | Chief Executive Officer | 0 companies |
| Lemmy Fialin | Chairman | 0 companies |
| Ian Holmgaard | Chairman | 0 companies |
| Jørgen Nielsen | Board of Directors | 0 companies |
| Michael Glenn Hauerberg Ahle | Board of Directors | 0 companies |
| Michael Larsen | Board of Directors | 0 companies |
| Hans Peter Poulsen | Board of Directors | 0 companies |
| Arne Buch | Board of Directors | 0 companies |