| Revenue | DKK 11M | +2% |
| EBITDA | DKK 789K | -75% |
| Net profit | DKK 546K | -77% |
| Total assets | DKK 9M | +8% |
| Equity | DKK 4,8M | +4% |
| Employees | 11 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 395 | 899 | 826 | 1.359 | 3.012 | 9.538 | 10.883 | 11.048 |
| Staff expenses | -0 | -349 | -2.743 | -2.537 | -6.723 | -6.750 | -7.749 | -10.259 |
| EBITDA | -28 | 322 | -2.545 | -503 | -3.711 | 2.788 | 3.134 | 789 |
| Depreciation & amort. | -0 | -0 | -19 | -54 | -151 | -106 | -44 | -0 |
| EBIT | -28 | 322 | -2.564 | -558 | -3.862 | 2.682 | 3.090 | 789 |
| Net financials | -2 | 0 | 0 | -44 | 35 | -137 | -70 | -77 |
| Profit before tax | -30 | 322 | -2.564 | -602 | -3.827 | 2.545 | 3.020 | 712 |
| Tax | 12 | 71 | -567 | -113 | -564 | 384 | 672 | 166 |
| Net profit | -42 | 251 | -1.997 | -489 | -3.263 | 2.161 | 2.348 | 546 |
| Item | 2017 | 2018 | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 15 | 5.442 | 3.758 | 3.939 | 1.988 | 6.357 | 8.302 | 9.002 |
| Equity | 8 | 2.759 | 762 | 273 | -477 | 2.224 | 4.572 | 4.757 |
| Long-term debt | 0 | 2.500 | 2.500 | 2.500 | 0 | 0 | 0 | 0 |
| Short-term debt | 7 | 183 | 497 | 1.166 | 2.465 | 4.133 | 3.730 | 4.245 |
| Total debt | 7 | 2.683 | 2.997 | 3.666 | 2.465 | 4.133 | 3.730 | 4.245 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
AH Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
LH Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
AC Management | Management | 2021 | — | — |
JJ Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
Egholm Handberg Consult ApS | Company | 5.0% | 5.0% | 2017 |
WEST-MARINE A/S | Company | 20.0% | 20.0% | 2018 |
Ruth og Kent Kirk ApS | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Egholm Handberg | Chief Executive Officer | 0 companies |
| Anders Hasse Røpke | Chief Executive Officer | 0 companies |
| Lene Hellstern | Chief Executive Officer | 0 companies |
| Andreas Christian Espersen | Management | 0 companies |
| Jamie John Hall | Management | 0 companies |
| Kent Sand Kirk | Board of Directors | 0 companies |
| Robert Helms | Board of Directors | 0 companies |
| John Leslie Crichton | Board of Directors | 0 companies |
| Peter Aksel Villadsen | Board of Directors | 0 companies |
| David Stuart Fletcher | Chairman | 0 companies |
| Carsten Jørn Larsen | Board of Directors | 0 companies |