| Revenue | DKK 10,5M | -11% |
| EBITDA | DKK 10,8M | +163% |
| Net profit | DKK -1,9M | +92% |
| Total assets | DKK 380M | -1% |
| Equity | DKK 10,9M | -31% |
| Employees | — | — |
| Item | 2020 | 2021 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.650 | 48.624 | 11.307 | 11.775 | 10.518 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.650 | 48.624 | 39.956 | -17.244 | 10.819 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.650 | 48.624 | 39.956 | -17.244 | 10.819 |
| Net financials | -11.998 | -11.719 | -8.989 | -13.078 | -12.947 |
| Profit before tax | -9.348 | 36.905 | 30.967 | -30.323 | -2.129 |
| Tax | -2.057 | 8.446 | 6.837 | -5.716 | -193 |
| Net profit | -7.291 | 28.458 | 24.130 | -24.607 | -1.936 |
| Item | 2020 | 2021 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 339.531 | 378.784 | 411.825 | 382.306 | 380.022 |
| Equity | 21.885 | 51.879 | 43.085 | 15.807 | 10.874 |
| Long-term debt | 306.516 | 308.235 | 344.929 | 344.810 | 344.134 |
| Short-term debt | 11.129 | 11.223 | 8.236 | 12.645 | 15.203 |
| Total debt | 317.645 | 319.458 | 353.165 | 357.455 | 359.337 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
CV Management | Management | 2025 |
HE Management | Management | 2022 |
| Former (3) | ||
RF Management | Management | 2016 – 2020 |
JF Management | Management | 2020 – 2022 |
JD Management | Management | 2022 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (10) | ||
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2021 – 2022 | |
| Chairman | 2016 – 2022 | |
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2018 – 2021 | |
| Board of Directors | 2020 – 2020 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2020 – 2021 | |
| Board of Directors | 2017 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Casper Vernooij | Management | 0 companies |
| Robin Feddern | Management | 0 companies |
| Jakob Flymer | Management | 0 companies |
| Hendrik Ebe Reitsma | Management | 0 companies |
| Joris Dietbert Voorhoeve | Management | 0 companies |
| Kasper Rungfeldt | Board of Directors | 0 companies |
| Thomas Ebbe Riise-Jakobsen | Board of Directors | 0 companies |
| Rune Højby Kock | Chairman | 0 companies |
| Henrik Skak Bender | Board of Directors | 0 companies |
| Rasmus Nørgaard | Board of Directors | 0 companies |
| Bjarke Windeløv Graae | Board of Directors | 0 companies |
| Bo Holse Rasmussen | Board of Directors | 0 companies |
| Steen Sønderby | Board of Directors | 0 companies |
| Mikkel Bülow-Lehnsby | Board of Directors | 0 companies |
| Henrik Greve Nielsen | Board of Directors | 0 companies |