| Revenue | DKK 10,1M | -3% |
| EBITDA | DKK 21,8M | +147% |
| Net profit | DKK 13,5M | +205% |
| Total assets | DKK 257,7M | +7% |
| Equity | DKK 169,4M | +9% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 22.893 | 19.788 | 12.631 | 10.334 | 10.064 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 51.155 | -1.767 | 56.163 | 8.857 | 21.835 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 51.155 | -1.767 | 56.163 | 8.857 | 21.835 |
| Net financials | -1.271 | -1.039 | -2.396 | -4.277 | -4.264 |
| Profit before tax | 49.884 | -2.806 | 53.709 | 4.580 | 17.571 |
| Tax | 11.008 | -616 | 11.810 | 144 | 4.050 |
| Net profit | 38.876 | -2.191 | 41.899 | 4.435 | 13.520 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 296.576 | 268.056 | 222.917 | 241.103 | 257.689 |
| Equity | 155.713 | 140.528 | 151.427 | 155.862 | 169.383 |
| Long-term debt | 110.219 | 99.867 | 4.091 | 4.172 | 4.094 |
| Short-term debt | 15.748 | 15.819 | 49.842 | 61.432 | 60.772 |
| Total debt | 125.967 | 115.687 | 53.933 | 65.604 | 64.866 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
KK Management | Management | 2022 |
MG Management | Management | 2022 |
CJ Management | Management | 2022 |
EA Management | Management | 2022 |
| Former (6) | ||
LP Management | Management | 2022 – 2022 |
NT Chief Executive Officer | Chief Executive Officer | 2016 – 2018 |
JJ Management | Management | 2018 – 2022 |
KP Management | Management | 2022 – 2022 |
BE Management | Management | 2018 – 2022 |
HS Chief Executive Officer | Chief Executive Officer | 2016 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2016 – 2018 | |
| Chairman | 2016 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 100% | 100% | 2016 | |
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Katrine Kofoed Hansen | Management | 0 companies |
| Line Pedersen | Management | 0 companies |
| Magnus Glissmann Bojer-Larsen | Management | 0 companies |
| Niels Troen | Chief Executive Officer | 0 companies |
| Jack Johannes Richard Nyberg | Management | 0 companies |
| Kim Per Svendsen | Management | 0 companies |
| Cornelis Johannes Snoek | Management | 0 companies |
| Bo Erik Berggren | Management | 0 companies |
| Ewoud Adrian Boekhout | Management | 0 companies |
| Henrik Sjøgreen | Chief Executive Officer | 0 companies |
| Paul Edward Embleton | Board of Directors | 0 companies |
| Ari Daníelsson | Chairman | 0 companies |