| Revenue | DKK 11M | +0% |
| EBITDA | DKK -27M | -1259% |
| Net profit | DKK -39,6M | -1298% |
| Total assets | DKK 106M | -29% |
| Equity | DKK 45,4M | -32% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.729 | 9.240 | 10.355 | 10.425 | 10.169 | 10.059 | 10.850 | 11.011 | 10.957 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5.936 | 11.065 | 8.575 | 14.259 | 12.169 | 3.059 | -12.150 | -1.989 | -27.043 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.936 | 11.065 | 8.575 | 14.259 | 12.169 | 3.059 | -12.150 | -1.989 | -27.043 |
| Net financials | -1.684 | -3.192 | -2.673 | -2.316 | -1.830 | -2.024 | -1.874 | -1.596 | -3.131 |
| Profit before tax | 4.252 | 7.873 | 5.902 | 11.943 | 10.339 | 1.035 | -14.024 | -3.585 | -30.174 |
| Tax | 936 | 1.732 | 1.298 | 2.627 | 2.275 | 228 | -3.085 | -753 | 9.435 |
| Net profit | 3.317 | 6.141 | 4.603 | 9.315 | 8.065 | 807 | -10.939 | -2.832 | -39.609 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 174.867 | 180.401 | 182.275 | 186.138 | 188.207 | 180.771 | 159.180 | 148.669 | 105.993 |
| Equity | 55.367 | 61.508 | 66.111 | 75.427 | 83.492 | 84.299 | 73.360 | 66.528 | 45.419 |
| Long-term debt | 117.880 | 111.893 | 107.906 | 99.418 | 82.991 | 90.133 | 5.200 | 3.300 | 58.099 |
| Short-term debt | 1.356 | 6.337 | 7.965 | 10.135 | 20.105 | 6.262 | 80.620 | 78.841 | 2.475 |
| Total debt | 119.236 | 118.230 | 115.871 | 109.553 | 103.096 | 96.395 | 85.820 | 82.141 | 60.574 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Management | Management | 2017 | — | — |
PA Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Victor Wettergren | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Jens Skovlunde Pedersen | Board of Directors | 0 companies |
| Jacob Riiser de Lichtenberg | Board of Directors | 0 companies |
| Per Johan Bergman | Board of Directors | 0 companies |
| John Fredrik Jonsson | Board of Directors | 0 companies |
| Emil Jonatan Harritshøj Sachmann | Board of Directors | 0 companies |
| Merete Kjær Buchgreitz | Board of Directors | 0 companies |
| Michael Visby Berthelsen | Chairman | 0 companies |
| Henrik Nørmark | Board of Directors | 0 companies |
| Johan Anders Lundkvist | Board of Directors | 0 companies |