| Revenue | DKK 836K | +52% |
| EBITDA | DKK 661K | +59% |
| Net profit | DKK 505K | +133% |
| Total assets | DKK 2,1M | +12% |
| Equity | DKK 1,8M | +203% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -1.591 | -595 | 2.471 | 551 | 836 |
| Staff expenses | -1.833 | -521 | -439 | -81 | -64 |
| EBITDA | -3.531 | -771 | 2.275 | 417 | 661 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3.531 | -771 | 2.275 | 417 | 661 |
| Net financials | -26 | -27 | -46 | -138 | -14 |
| Profit before tax | -3.557 | -799 | 2.229 | 278 | 647 |
| Tax | -783 | -176 | 636 | 61 | 142 |
| Net profit | -2.774 | -623 | 1.593 | 217 | 505 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.018 | 8.488 | 1.985 | 1.882 | 2.106 |
| Equity | -2.916 | -3.539 | -1.945 | -1.728 | 1.777 |
| Long-term debt | 0 | 0 | 3.000 | 36 | 36 |
| Short-term debt | 4.933 | 12.026 | 930 | 3.575 | 293 |
| Total debt | 4.933 | 12.026 | 3.930 | 3.611 | 329 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
AC Management | Management | 2020 – 2024 |
NJ Management | Management | 2016 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2024 | |
| Board of Directors | 2023 | |
| Board of Directors | 2024 | |
| Chairman | 2017 | |
| Former (5) | ||
| Board of Directors | 2017 – 2020 | |
| Board of Directors | 2017 – 2024 | |
| Board of Directors | 2017 – 2020 | |
| Board of Directors | 2024 – 2024 | |
| Board of Directors | 2017 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 | |
| Company | 15–19.99% | 15–19.99% | 2017 | |
| Company | 10–14.99% | 10–14.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Cathrine Larsen Kragh | Management | 0 companies |
| Niels Jørgen Hedeager Madsen | Management | 0 companies |
| Torben Jensen | Board of Directors | 0 companies |
| Helle Juel-Nielsen | Board of Directors | 0 companies |
| Lars Buus Broe | Board of Directors | 0 companies |
| Svend Kvorning Ehmsen | Board of Directors | 0 companies |
| Niels Jørgen Jacobsen | Board of Directors | 0 companies |
| Jeppe Tokkesdal Jensen | Board of Directors | 0 companies |
| Jesper Bilberg | Board of Directors | 0 companies |
| Pernille Sehested | Board of Directors | 0 companies |
| Steen Bitsch | Chairman | 0 companies |
| Flemming Mærkedahl Jeppesen | Board of Directors | 0 companies |