| Revenue | DKK 1,3M | +46% |
| EBITDA | DKK 1,4M | +1500% |
| Net profit | DKK 1,1M | +2372% |
| Total assets | DKK 1,3M | -68% |
| Equity | DKK 829K | +427% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 933 | 1.573 | 829 | 915 | 1.334 |
| Staff expenses | -824 | -803 | -643 | -830 | -35 |
| EBITDA | 103 | 770 | 185 | 86 | 1.369 |
| Depreciation & amort. | -23 | -49 | -77 | -104 | -135 |
| EBIT | 80 | 721 | 108 | -19 | 1.233 |
| Net financials | 31 | -11 | 22 | -72 | -144 |
| Profit before tax | 111 | 710 | 131 | -90 | 1.089 |
| Tax | -98 | -0 | -0 | -134 | 7 |
| Net profit | 209 | 710 | 131 | 44 | 1.082 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 6.934 | 7.800 | 7.615 | 4.105 | 1.331 |
| Equity | 4.531 | 5.240 | 5.371 | -253 | 829 |
| Long-term debt | 86 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.218 | 2.560 | 2.244 | 4.358 | 495 |
| Total debt | 2.304 | 2.560 | 2.244 | 4.358 | 495 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
MS Unofficial title | Unofficial title | 2024 – 2025 |
BS Chief Executive Officer | Chief Executive Officer | 2023 – 2024 |
MP Management | Management | 2019 – 2020 |
JB Management | Management | 2016 – 2019 |
JH Management | Management | 2016 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2019 – 2023 | |
| Board of Directors | 2019 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Individual | 10–14.99% | 10% | 2023 | |
| Individual | 10–14.99% | 10% | 2023 | |
| Company | 50–66.65% | 50–66.65% | 2016 | |
| Company | 100% | 100% | 2018 | |
| Company | 10–14.99% | 10–14.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Sigersted Jepsen | Unofficial title | 0 companies |
| Bernt Støvring Spanggaard | Chief Executive Officer | 0 companies |
| Michael Podiss Petersen | Management | 0 companies |
| Jens Bolding Jensen | Management | 0 companies |
| Jacob Henneberg Schou | Management | 0 companies |
| Jørgen Valdemar Lauritzen Schou | Chairman | 0 companies |
| Birgitte Henneberg Schou | Board of Directors | 0 companies |