| Revenue | DKK 8,5M | -44% |
| EBITDA | DKK 8,5M | -43% |
| Net profit | DKK 6,7M | -46% |
| Total assets | DKK 15,3M | -8% |
| Equity | DKK 8,3M | +410% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -55 | -1.461 | 99 | 1.086 | 374 | -20.044 | -52.886 | 33.359 | 15.258 | 8.518 |
| Staff expenses | -198 | -1.100 | -1.563 | -267 | -904 | -1.780 | -1.002 | -137 | -345 | -0 |
| EBITDA | -253 | -2.561 | -1.464 | 819 | -530 | -21.824 | -53.888 | 33.223 | 14.913 | 8.518 |
| Depreciation & amort. | -11 | -90 | -93 | -230 | -152 | -149 | -2 | -0 | -0 | -0 |
| EBIT | -264 | -2.651 | -1.557 | 590 | -682 | -21.972 | -53.890 | 33.223 | 14.913 | 8.518 |
| Net financials | -2 | -55 | -233 | -252 | 9 | -1.199 | 1.599 | 2.330 | 904 | 10 |
| Profit before tax | -266 | -2.706 | -1.790 | 337 | -673 | -23.171 | -52.291 | 35.553 | 15.817 | 8.528 |
| Tax | -59 | 59 | -0 | -0 | 272 | -319 | -7.500 | -2.251 | 3.484 | 1.876 |
| Net profit | -208 | -2.765 | -1.790 | 337 | -944 | -22.853 | -44.790 | 37.803 | 12.333 | 6.652 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 443 | 2.182 | 7.125 | 4.007 | 6.804 | 29.078 | 34.017 | 25.524 | 16.648 | 15.341 |
| Equity | 292 | -2.472 | -4.262 | -3.925 | -4.869 | -27.722 | -72.512 | -34.709 | 1.624 | 8.275 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.024 | 7.066 |
| Short-term debt | 150 | 4.654 | 11.387 | 7.932 | 11.621 | 56.800 | 98.937 | 14.618 | 0 | 0 |
| Total debt | 150 | 4.654 | 11.387 | 7.932 | 11.621 | 56.800 | 98.937 | 57.783 | 15.024 | 7.066 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Management | Management | 2016 | — | — |
IK Management | Management | 2017 | — | — |
AC Management | Management | 2021 | — | — |
GK Management | Management | 2021 | — | — |
GN Management | Management | 2023 | — | — |
MH Management | Management | 2025 | — | — |
SE Management | Management | 2019 | — | — |
PA Management | Management | 2016 | — | — |
DS Management | Management | 2019 | — | — |
JL Management | Management | 2025 | — | — |
BA Management | Management | 2025 | — | — |
EH Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2016 | — | — | |
UL | Board of Directors | 2016 | — | — |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Morten Foss | Management | 0 companies |
| Ina Kjøller | Management | 0 companies |
| August Christian Johan Baumann | Management | 0 companies |
| Gisle Kristian Sveva | Management | 0 companies |
| Glenn Nøstdahl | Management | 0 companies |
| Martin Henrik Gustafsson | Management | 0 companies |
| Sigrun Eggen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Dag Storli | Management | 0 companies |
| Jimmy Lindberg | Management | 0 companies |
| Britt Annica Marie Andersson | Management | 0 companies |
| Espen Halvorsen | Chief Executive Officer | 0 companies |
| Heidi Kirkeberg | Board of Directors | 0 companies |
| Ole Kristian Gran Haga | Chairman | 0 companies |
| Kristian Joakim Renaas | Chairman | 0 companies |
| Thomas Jeffrey Malherbes Gullacksen | Chairman | 0 companies |
| Martin Gustafsson | Board of Directors | 0 companies |
| Lars Borup Vega-Pedersen | Board of Directors | 0 companies |
| Kent Marvin Eriksen Kvalvik | Chairman | 0 companies |
| Ulf Lund | Board of Directors | 0 companies |
| Ketil Sundal | Board of Directors | 0 companies |