| Revenue | DKK 42,2M | -11% |
| EBITDA | DKK 25M | +441% |
| Net profit | DKK 16,3M | +604% |
| Total assets | DKK 217,7M | -14% |
| Equity | DKK -47,2M | +26% |
| Employees | 10 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.516 | 7.161 | 10.297 | 13.580 | 10.070 | 26.397 | 13.077 | 5.879 | 141.825 | 47.371 | 42.169 |
| Staff expenses | -12.218 | -11.810 | -19.904 | -26.156 | -42.019 | -51.705 | -35.291 | -4.469 | -45.684 | -26.459 | -17.022 |
| EBITDA | -5.702 | -4.649 | -9.607 | -12.576 | -31.949 | -25.308 | -22.214 | 1.410 | 13.356 | 4.619 | 24.998 |
| Depreciation & amort. | -0 | -0 | -0 | -743 | -0 | -0 | -559 | -42 | -575 | -565 | -154 |
| EBIT | -5.702 | -4.649 | -9.607 | -13.319 | -31.949 | -25.308 | -22.773 | 1.368 | 12.781 | 4.054 | 24.844 |
| Net financials | -13 | -27 | -90 | -154 | -1.976 | 601 | -8.573 | -1.694 | -9.294 | -6.355 | -6.487 |
| Profit before tax | -5.715 | -4.676 | -9.697 | -13.473 | -33.925 | -24.707 | -31.346 | -326 | 3.487 | -2.301 | 18.357 |
| Tax | -1.343 | -1.027 | -2.118 | -2.700 | -5.290 | 3.064 | -0 | -0 | -0 | 926 | 2.082 |
| Net profit | -4.372 | -3.649 | -7.579 | -10.773 | -28.635 | -27.771 | -31.346 | -326 | 3.487 | -3.227 | 16.275 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.324 | 12.176 | 15.821 | 22.812 | 10.512 | 19.064 | 48.848 | 63.853 | 177.852 | 253.396 | 217.698 |
| Equity | 4.628 | 979 | 5.400 | 627 | -24.682 | -52.453 | -83.799 | -84.126 | -59.982 | -63.428 | -47.153 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.238 | 2.627 | 2.627 | 2.627 | 2.693 | 2.873 | 2.883 |
| Short-term debt | 7.696 | 11.021 | 9.321 | 22.185 | 33.956 | 68.890 | 130.020 | 145.352 | 235.141 | 313.951 | 261.968 |
| Total debt | 7.696 | 11.021 | 9.321 | 22.185 | 35.194 | 71.517 | 132.647 | 147.979 | 237.834 | 316.824 | 264.851 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2017 | — | — |
DR Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
BM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Deputy Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
Jorgen B ApS | Company | 10.0% | 10.0% | 2017 |
MaViMa ApS | Company | 10.0% | 10.0% | 2017 |
GATEHOUSE HOLDING A/S | Company | 66.7% | 66.7% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Anette Kristensen | Management | 0 companies |
| Daniel Ramsgaard | Chief Executive Officer | 0 companies |
| Michael Bruns | Chief Executive Officer | 0 companies |
| Jesper Bille Sandgaard Bennike | Chief Executive Officer | 0 companies |
| Jørgen Brøndgaard Nielsen | Chief Executive Officer | 0 companies |
| Brett Moody | Chief Executive Officer | 0 companies |
| Frank Winther | Board of Directors | 0 companies |
| Mads Peter Lübeck | Board of Directors | 0 companies |
| David Chandler | Board of Directors | 0 companies |
| Jett McCandless | Chairman | 0 companies |
| Ulrik Bülow | Board of Directors | 0 companies |
| Michael Bondo Andersen | Chairman | 0 companies |
| Heine Blach Jensen | Board of Directors | 0 companies |
| Charles Barnes JR | Board of Directors | 0 companies |
| Denis Jean Jørgen Viet-Jacobsen | Board of Directors | 0 companies |
| Timothy James MacCarrick | Board of Directors | 0 companies |
| Jakob Axel Nielsen | Deputy Chairman | 0 companies |
| Jesper Brøckner Nielsen | Board of Directors | 0 companies |
| Nina Christiane Movin | Board of Directors | 0 companies |
| Bertha Papadakis | Board of Directors | 0 companies |