| Revenue | DKK 728K | -516% |
| EBITDA | DKK -2M | +55% |
| Net profit | DKK -4M | +41% |
| Total assets | DKK 13,8M | -15% |
| Equity | DKK -2,9M | -346% |
| Employees | 6 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 994 | -847 | -1.362 | -175 | 728 |
| Staff expenses | -679 | -2.653 | -5.023 | -4.296 | -2.754 |
| EBITDA | 315 | -3.499 | -6.385 | -4.471 | -2.025 |
| Depreciation & amort. | -87 | -638 | -813 | -844 | -778 |
| EBIT | 228 | -4.137 | -7.198 | -5.316 | -2.803 |
| Net financials | -92 | -589 | -925 | -1.498 | -1.220 |
| Profit before tax | 136 | -4.726 | -8.123 | -6.814 | -4.023 |
| Tax | -0 | 518 | -0 | -0 | -0 |
| Net profit | 101 | -5.244 | -8.123 | -6.814 | -4.023 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 5.070 | 19.209 | 18.665 | 16.178 | 13.790 |
| Equity | 455 | -1.780 | -3.491 | 1.162 | -2.861 |
| Long-term debt | 0 | 8.585 | 8.872 | 5.143 | 4.286 |
| Short-term debt | 4.615 | 12.403 | 13.285 | 9.873 | 12.365 |
| Total debt | 4.615 | 20.989 | 22.156 | 15.016 | 16.650 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SL Management | Management | 2025 |
| Former (3) | ||
PC Management | Management | 2023 – 2025 |
JR Management | Management | 2016 – 2021 |
JJ Management | Management | 2016 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2023 | |
| Former (3) | ||
| Chairman | 2021 – 2023 | |
| Board of Directors | 2022 – 2023 | |
| Board of Directors | 2022 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2022 | |
| Company | 5–9.99% | 5–9.99% | 2023 | |
| Company | 5–9.99% | 5–9.99% | 2023 | |
| Company | 100% | 100% | 2019 | |
| Company | 0% | 5–9.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Lorentzo Jensen | Management | 0 companies |
| Philip Carsten Filipsen | Management | 0 companies |
| Jesper Rasmussen | Management | 0 companies |
| John Jesus Oxlade | Management | 0 companies |
| Christian Petri | Chairman | 0 companies |
| Aksel Blomgren Ambjørner | Board of Directors | 0 companies |
| Jakob Boie Engelund Pedersen | Chairman | 0 companies |
| Torben Andreasen | Board of Directors | 0 companies |