| Revenue | DKK 1,4M | -38% |
| EBITDA | DKK 9,2M | +476% |
| Net profit | DKK 6,6M | +342% |
| Total assets | DKK 61,6M | -17% |
| Equity | DKK 39M | +20% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.953 | 2.006 | 2.464 | 2.307 | 1.437 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4.541 | 8.142 | 1.388 | -2.436 | 9.169 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.541 | 8.142 | 1.388 | -2.436 | 9.169 |
| Net financials | -248 | -226 | -288 | -1.061 | -724 |
| Profit before tax | 4.293 | 7.916 | 1.100 | -3.497 | 8.446 |
| Tax | 945 | 1.741 | 242 | -769 | 1.858 |
| Net profit | 3.349 | 6.174 | 858 | -2.728 | 6.588 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 70.469 | 77.882 | 78.600 | 74.452 | 61.573 |
| Equity | 28.127 | 34.301 | 35.159 | 32.431 | 39.019 |
| Long-term debt | 35.428 | 35.335 | 35.469 | 32.206 | 14.219 |
| Short-term debt | 854 | 838 | 791 | 4.299 | 5.547 |
| Total debt | 36.282 | 36.173 | 36.260 | 36.506 | 19.766 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KF Management | Management | 2026 |
| Former (4) | ||
HC Management | Management | 2016 – 2018 |
LB Management | Management | 2019 – 2020 |
LP Management | Management | 2018 – 2019 |
MB Management | Management | 2020 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (5) | ||
| Chairman | 2019 – 2021 | |
| Chairman | 2021 – 2025 | |
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2021 – 2025 | |
| Chairman | 2018 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Calum | Management | 0 companies |
| Leif Boje Espesen | Management | 0 companies |
| Lars Patrik Hall | Management | 0 companies |
| Michael Byrgesen Hansen | Management | 0 companies |
| Kristian Fredrik Mehus | Management | 0 companies |
| Helge Krogsbøl | Chairman | 0 companies |
| Jonas Nyegaard Olesen | Board of Directors | 0 companies |
| Henrik Lildballe | Chairman | 0 companies |
| Cecilie Rust | Chairman | 0 companies |
| Kristian Bo Lorentzen | Board of Directors | 0 companies |
| Tina Hansen | Board of Directors | 0 companies |
| Jan Magnus Nordholm | Chairman | 0 companies |