| Revenue | DKK -2,1M | -51% |
| EBITDA | DKK -3,9M | +33% |
| Net profit | DKK -3M | +34% |
| Total assets | DKK 73,6M | -3% |
| Equity | DKK 62,9M | -5% |
| Employees | 28 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -952 | 322 | 2.189 | -4.253 | -2.103 |
| Staff expenses | -2.224 | -5.220 | -8.726 | -7.865 | -8.167 |
| EBITDA | -3.176 | -4.898 | -6.537 | -5.826 | -3.896 |
| Depreciation & amort. | -166 | -521 | -2.618 | -0 | -0 |
| EBIT | -3.342 | -5.419 | -9.155 | -5.826 | -3.896 |
| Net financials | -69 | -611 | -1.738 | 28 | -15 |
| Profit before tax | -3.411 | -6.029 | -10.893 | -5.799 | -3.912 |
| Tax | -814 | -1.462 | -2.395 | -1.175 | -881 |
| Net profit | -2.598 | -4.567 | -8.499 | -4.623 | -3.030 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 34.932 | 82.396 | 79.636 | 75.681 | 73.575 |
| Equity | 18.852 | 29.885 | 70.551 | 65.928 | 62.897 |
| Long-term debt | 65 | 333 | 2.224 | 2.173 | 2.140 |
| Short-term debt | 15.663 | 48.888 | 1.990 | 1.243 | 1.411 |
| Total debt | 15.728 | 49.221 | 4.214 | 3.417 | 3.551 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
BL Management | Management | 2023 |
| Former (4) | ||
PB Management | Management | 2016 – 2019 |
HB Management | Management | 2019 – 2020 |
MR Management | Management | 2021 – 2023 |
MS Management | Management | 2020 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (6) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2019 | |
| Board of Directors | 2019 | |
| Chairman | 2023 | |
| Board of Directors | 2021 | |
| Board of Directors | 2016 | |
| Former (3) | ||
| Board of Directors | 2016 – 2019 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2019 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Brita Laugesen | Management | 0 companies |
| Poul Balling Sørensen | Management | 0 companies |
| Heidi Blente Møller Volke | Management | 0 companies |
| Maja Raabye Füchsel | Management | 0 companies |
| Mads Schou Pedersen | Management | 0 companies |
| Anne Marie Mau | Board of Directors | 0 companies |
| Christian Schultzer-Nielsen Have | Board of Directors | 0 companies |
| Jørgen Zartov | Board of Directors | 0 companies |
| Anne Kathrine Mau Olsen | Board of Directors | 0 companies |
| Jens Thomas Arnfred | Board of Directors | 0 companies |
| Michael Bjørn Nellemann | Chairman | 0 companies |
| Johannes Poulsen | Board of Directors | 0 companies |
| Lars Damgaard | Board of Directors | 0 companies |
| Henning Pedersen | Board of Directors | 0 companies |