| Revenue | DKK -69K | -80% |
| EBITDA | DKK -69K | +80% |
| Net profit | DKK -4,7M | -73% |
| Total assets | DKK 39,3M | +1% |
| Equity | DKK -94,1M | -5% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 353.309 | 432.977 | 353.740 | -1.970 | 0 | -460 | -342 | -69 |
| Staff expenses | -144.830 | -195.736 | -223.313 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 51.622 | 51.280 | -6.203 | 145.230 | -49 | -460 | -342 | -69 |
| Depreciation & amort. | -79.589 | -144.328 | -121.279 | -147.200 | -0 | -0 | -0 | -0 |
| EBIT | -27.967 | -93.048 | -127.482 | -1.970 | -49 | -460 | -342 | -69 |
| Net financials | -6.996 | -124.086 | -168.498 | -7.891 | 9.545 | -4.299 | -2.408 | -4.680 |
| Profit before tax | -34.963 | -105.094 | -139.596 | -157.061 | 9.495 | -4.759 | -2.750 | -4.749 |
| Tax | -3.242 | -8.143 | -1.267 | -138 | -886 | -0 | -0 | -0 |
| Net profit | -31.721 | -96.951 | -138.329 | -156.923 | 10.381 | -4.759 | -2.750 | -4.749 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 657.116 | 520.999 | 446.669 | 125.158 | 142.861 | 38.792 | 39.010 | 39.260 |
| Equity | 195.294 | 102.170 | 62.634 | -92.229 | -81.846 | -86.606 | -89.355 | -94.104 |
| Long-term debt | 287.051 | 259.053 | 7.432 | 0 | 198.552 | 99.956 | 102.949 | 108.233 |
| Short-term debt | 163.087 | 159.776 | 372.851 | 217.387 | 26.155 | 25.442 | 25.417 | 25.131 |
| Total debt | 450.138 | 418.829 | 380.283 | 217.387 | 224.707 | 125.397 | 128.365 | 133.364 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Management | Management | 2026 | — | — |
JH Management | Management | 2017 | — | — |
ON Founder | Founder | 2017 | — | — |
TR Management | Management | 2017 | — | — |
MP Management | Management | 2019 | — | — |
MM Management | Management | 2017 | — | — |
EP Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Maj Invest Equity 5 K/S | Company | 90.0% | 90.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Dyhr Jensen | Management | 0 companies |
| Jan Hove Sørensen | Management | 0 companies |
| Ole Nørgaard | Founder | 0 companies |
| Thomas Riis | Management | 0 companies |
| Mads Peter Hytteballe Andersen | Management | 0 companies |
| Mads Møller | Management | 0 companies |
| Erik Preben Holm | Management | 0 companies |