| Revenue | DKK 5,6M | -16% |
| EBITDA | DKK 19,7M | -1% |
| Net profit | DKK 11,5M | +10% |
| Total assets | DKK 171,8M | +8% |
| Equity | DKK 51,8M | +29% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 188 | -40 | 1.941 | 6.751 | 5.643 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6.521 | 4.460 | 1.941 | 19.901 | 19.690 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6.521 | 4.460 | 1.941 | 19.901 | 19.690 |
| Net financials | -419 | -2.007 | -4.474 | -6.426 | -4.902 |
| Profit before tax | 6.102 | 2.453 | -2.533 | 13.474 | 14.788 |
| Tax | 1.338 | 545 | -558 | 2.964 | 3.253 |
| Net profit | 4.764 | 1.908 | -1.975 | 10.510 | 11.534 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 18.900 | 44.089 | 146.353 | 159.192 | 171.837 |
| Equity | 8.796 | 2.705 | 9.730 | 40.240 | 51.774 |
| Long-term debt | 0 | 0 | 129.581 | 109.260 | 102.077 |
| Short-term debt | 7.643 | 37.877 | 3.779 | 3.024 | 8.205 |
| Total debt | 7.643 | 37.877 | 133.361 | 112.284 | 110.282 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
ER Management | Management | 2021 – 2023 |
MW Management | Management | 2016 – 2020 |
MV Management | Management | 2020 – 2021 |
JO Chief Executive Officer | Chief Executive Officer | 2020 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2024 | |
| Chairman | 2023 | |
| Former (1) | ||
| Board of Directors | 2023 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 100% | 100% | 2020 | |
| Company | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Rehnquist | Management | 0 companies |
| Max Wilkens Hansen | Management | 0 companies |
| Morten Vagn Petersen | Management | 0 companies |
| Jens Olav Fahlberg | Chief Executive Officer | 0 companies |
| Jacob Riiser de Lichtenberg | Board of Directors | 0 companies |
| Emil Jonatan Harritshøj Sachmann | Board of Directors | 0 companies |
| Michael Visby Berthelsen | Chairman | 0 companies |
| Henrik Nørmark | Board of Directors | 0 companies |