| Revenue | DKK 1,5M | +12% |
| EBITDA | DKK 1,5M | +162% |
| Net profit | DKK 103K | +104% |
| Total assets | DKK 49,4M | +0% |
| Equity | DKK 11,4M | +1% |
| Employees | — | — |
| Item | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.184 | 1.057 | 621 | 1.351 | 1.517 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5.615 | 3.999 | -3.696 | -2.404 | 1.481 |
| Depreciation & amort. | -10 | -0 | -0 | -0 | -0 |
| EBIT | 5.605 | 3.999 | -3.696 | -2.404 | 1.481 |
| Net financials | -693 | -581 | 23 | -723 | -1.333 |
| Profit before tax | 4.912 | 3.423 | -3.673 | -3.127 | 149 |
| Tax | 1.081 | 728 | -807 | -662 | 46 |
| Net profit | 3.831 | 2.695 | -2.866 | -2.465 | 103 |
| Item | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 57.984 | 57.569 | 52.941 | 49.480 | 49.446 |
| Equity | 17.636 | 15.331 | 12.465 | 11.300 | 11.403 |
| Long-term debt | 33.653 | 769 | 31.833 | 31.827 | 31.769 |
| Short-term debt | 1.689 | 35.685 | 3.724 | 2.186 | 2.101 |
| Total debt | 35.342 | 36.454 | 35.557 | 34.013 | 33.870 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MB Management | Management | 2022 |
| Former (3) | ||
JN Management | Management | 2016 – 2017 |
PG Management | Management | 2016 – 2017 |
PJ Management | Management | 2017 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (2) | ||
| Chairman | 2022 – 2025 | |
| Board of Directors | 2022 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Norup | Management | 0 companies |
| Peter Guldberg Vase | Management | 0 companies |
| Michael Byrgesen Hansen | Management | 0 companies |
| Peter Juul | Management | 0 companies |
| Jonas Nyegaard Olesen | Board of Directors | 0 companies |
| Henrik Lildballe | Chairman | 0 companies |
| Cecilie Rust | Chairman | 0 companies |
| Tina Hansen | Board of Directors | 0 companies |