| Revenue | DKK 4,3M | +18% |
| EBITDA | DKK 509K | -16% |
| Net profit | DKK 2,2M | +114% |
| Total assets | DKK 181,4M | +3% |
| Equity | DKK 39,5M | +6% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 12.271 | -14.462 | -8.848 | 3.644 | 4.311 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 12.271 | -14.462 | 1.088 | 603 | 509 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 12.271 | -14.462 | 1.088 | 603 | 509 |
| Net financials | -1.162 | 3.460 | -12.421 | 414 | 1.670 |
| Profit before tax | 0 | 0 | -11.333 | 1.017 | 2.180 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 11.109 | -11.001 | -11.333 | 1.017 | 2.180 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 194.501 | 180.725 | 170.949 | 176.453 | 181.422 |
| Equity | 58.597 | 47.596 | 36.263 | 37.280 | 39.459 |
| Long-term debt | 80.887 | 75.459 | 75.299 | 74.764 | 74.139 |
| Short-term debt | 55.016 | 57.670 | 59.388 | 64.408 | 67.823 |
| Total debt | 135.903 | 133.129 | 134.687 | 139.173 | 141.962 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MB Management | Management | 2022 |
| Former (3) | ||
CV Management | Management | 2018 – 2019 |
PM Management | Management | 2016 – 2018 |
KV Management | Management | 2019 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2018 | |
| Board of Directors | 2018 | |
| Former (5) | ||
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2022 – 2024 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2018 – 2018 | |
| Chairman | 2016 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Viggo Bæk | Management | 0 companies |
| Peter Morten Andreassen | Management | 0 companies |
| Kristian Victor Krogh | Management | 0 companies |
| Michael Brichmann | Management | 0 companies |
| Lars Leo Thylander | Chairman | 0 companies |
| Dan Holm Johansen | Board of Directors | 0 companies |
| Mikkel Rosendahl | Board of Directors | 0 companies |
| Erik Viftrup Søndergaard | Board of Directors | 0 companies |
| Christian Ellegaard | Board of Directors | 0 companies |
| Lars Dalsgaard | Chairman | 0 companies |
| Sebastian Bille Christmas Poulsen | Board of Directors | 0 companies |