| Revenue | DKK 5,7M | +45% |
| EBITDA | DKK 4,6M | +131% |
| Net profit | DKK -374K | +98% |
| Total assets | DKK 174,9M | -1% |
| Equity | DKK 41,9M | -1% |
| Employees | 0 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.989 | 5.082 | 5.698 | 3.926 | 5.696 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 20.646 | 20.719 | -10.794 | -14.665 | 4.584 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 20.646 | 20.719 | -10.794 | -14.665 | 4.584 |
| Net financials | -2.683 | -1.363 | -1.392 | -4.902 | -5.926 |
| Profit before tax | 17.963 | 19.356 | -12.187 | -19.567 | -1.342 |
| Tax | 4.001 | 4.258 | -2.681 | -4.304 | -967 |
| Net profit | 13.962 | 15.098 | -9.506 | -15.263 | -374 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 192.276 | 209.773 | 197.013 | 175.901 | 174.917 |
| Equity | 51.980 | 67.077 | 57.572 | 42.309 | 41.934 |
| Long-term debt | 122.508 | 90.732 | 105.582 | 105.215 | 105.683 |
| Short-term debt | 4.653 | 35.036 | 19.914 | 18.528 | 18.000 |
| Total debt | 127.161 | 125.768 | 125.496 | 123.743 | 123.683 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MB Management | Management | 2021 |
| Former (4) | ||
JN Management | Management | 2016 – 2017 |
HR Management | Management | 2018 – 2021 |
SL Management | Management | 2017 – 2018 |
DO Management | Management | 2016 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (6) | ||
| Board of Directors | 2017 – 2021 | |
| Chairman | 2021 – 2025 | |
| Chairman | 2021 – 2021 | |
| Board of Directors | 2021 – 2025 | |
| Chairman | 2020 – 2021 | |
| Board of Directors | 2017 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Norup | Management | 0 companies |
| Hans Rikard Henriksson | Management | 0 companies |
| Stefan Leif Albinsson | Management | 0 companies |
| Dennis Odgaard | Management | 0 companies |
| Michael Byrgesen Hansen | Management | 0 companies |
| Johan Anders Lundkvist | Board of Directors | 0 companies |
| Jonas Nyegaard Olesen | Board of Directors | 0 companies |
| Henrik Lildballe | Chairman | 0 companies |
| Helge Krogsbøl | Chairman | 0 companies |
| Cecilie Rust | Chairman | 0 companies |
| Tina Hansen | Board of Directors | 0 companies |
| Michael Visby Berthelsen | Chairman | 0 companies |
| John Fredrik Jonsson | Board of Directors | 0 companies |