| Revenue | DKK 3,4M | -45% |
| EBITDA | DKK 572K | -80% |
| Net profit | DKK -776K | -179% |
| Total assets | DKK 12,7M | +16% |
| Equity | DKK 3,8M | -17% |
| Employees | 11 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -506 | 641 | 1.062 | 2.181 | 3.976 | 4.075 | 4.631 | 6.251 | 3.410 |
| Staff expenses | -250 | -285 | -453 | -817 | -885 | -2.254 | -3.669 | -3.327 | -2.838 |
| EBITDA | -756 | 356 | 610 | 1.364 | 3.091 | 1.821 | 962 | 2.923 | 572 |
| Depreciation & amort. | -0 | -255 | -489 | -610 | -764 | -836 | -1.569 | -1.467 | -1.343 |
| EBIT | -756 | 101 | 121 | 754 | 2.327 | 985 | -607 | 1.456 | -771 |
| Net financials | -217 | -344 | -424 | -416 | -314 | -218 | -217 | -196 | -224 |
| Profit before tax | -973 | -243 | -303 | 338 | 2.013 | 767 | -824 | 1.260 | -994 |
| Tax | -0 | -253 | -82 | 74 | 393 | 20 | -616 | 279 | -218 |
| Net profit | -973 | 9 | -221 | 264 | 1.621 | 747 | -208 | 981 | -776 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.087 | 6.041 | 5.775 | 5.662 | 8.227 | 11.095 | 9.924 | 11.002 | 12.718 |
| Equity | 1.377 | 1.386 | 1.165 | 1.429 | 3.050 | 3.797 | 3.589 | 4.570 | 3.794 |
| Long-term debt | 2.096 | 3.716 | 2.898 | 3.522 | 2.449 | 2.058 | 1.361 | 757 | 24 |
| Short-term debt | 614 | 939 | 1.609 | 483 | 2.107 | 4.599 | 2.599 | 2.910 | 7.799 |
| Total debt | 2.710 | 4.655 | 4.507 | 4.006 | 4.556 | 6.657 | 3.960 | 3.667 | 7.823 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AJ Management | Management | 2015 | — | — |
RO Management | Management | 2023 | — | — |
SJ Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2015 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Andrew Jensen | Management | 0 companies |
| Rasmus Overbeck Christensen | Management | 0 companies |
| Samal Juul Samuelsen | Chief Executive Officer | 0 companies |
| Thomas Jensen | Board of Directors | 0 companies |
| Bárður Háskor | Deputy Chairman | 0 companies |
| Ben Arabo | Board of Directors | 0 companies |
| Stijn Maurice A Dauwe | Board of Directors | 0 companies |
| Katrine Mitens | Board of Directors | 0 companies |
| Martijn Maurits Brand | Chairman | 0 companies |
| Johannus Gunnar Egholm Hansen | Chairman | 0 companies |
| Jes Tækker Stemann Brinch | Board of Directors | 0 companies |
| Vivi Egholm | Board of Directors | 0 companies |