| Revenue | DKK -178K | -12% |
| EBITDA | DKK -178K | +76% |
| Net profit | DKK -146K | +75% |
| Total assets | DKK 3,1M | -4% |
| Equity | DKK 1,3M | -10% |
| Employees | 0 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 300 | 333 | 166 | -202 | -178 |
| Staff expenses | -17 | -24 | -2 | -0 | -0 |
| EBITDA | 283 | 309 | 123 | -732 | -178 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 283 | 309 | 123 | -732 | -178 |
| Net financials | -30 | -32 | -22 | -27 | -10 |
| Profit before tax | 254 | 277 | 100 | -759 | -187 |
| Tax | 56 | 64 | 22 | -167 | -41 |
| Net profit | 198 | 213 | 78 | -592 | -146 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.411 | 3.486 | 4.228 | 3.243 | 3.115 |
| Equity | 1.404 | 1.947 | 2.025 | 1.433 | 1.286 |
| Long-term debt | 897 | 659 | 12 | 0 | 0 |
| Short-term debt | 841 | 610 | 1.928 | 1.715 | 1.774 |
| Total debt | 1.737 | 1.269 | 1.940 | 1.715 | 1.774 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CL Management | Management | 2022 |
| Former (5) | ||
SR Management | Management | 2021 – 2021 |
MG Management | Management | 2016 – 2018 |
MN Management | Management | 2021 – 2022 |
KG Management | Management | 2021 – 2021 |
BS Management | Management | 2016 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 50–66.65% | 2022 | |
| Company | 25–33.32% | 50–66.65% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Rolving Juncher | Management | 0 companies |
| Michael Gyldenløve Clemmensen | Management | 0 companies |
| Michael Niels Pedersen Quist | Management | 0 companies |
| Claus Lindgaard | Management | 0 companies |
| Kay Gisela Kristensen | Management | 0 companies |
| Brian Schwartz Nielsen | Management | 0 companies |
| Jan Andersen Mohr | Chairman | 0 companies |