| Revenue | DKK 120K | +23% |
| EBITDA | DKK 120K | +23% |
| Net profit | DKK -607K | +10% |
| Total assets | DKK 261M | -9% |
| Equity | DKK 194,9M | +0% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -20 | -20 | 175 | 97 | 120 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -20 | -20 | 175 | 97 | 120 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -20 | -20 | 175 | 97 | 120 |
| Net financials | -101 | -21 | -2.821 | -966 | -897 |
| Profit before tax | -121 | -41 | -2.646 | -869 | -778 |
| Tax | -26 | -9 | -583 | -191 | -171 |
| Net profit | -95 | -32 | -2.063 | -678 | -607 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 107.838 | 202.895 | 277.773 | 285.900 | 260.992 |
| Equity | -117 | -149 | 176.782 | 195.513 | 194.906 |
| Long-term debt | 83.966 | 181.440 | 68.960 | 55.511 | 56.647 |
| Short-term debt | 17.993 | 16.027 | 23.773 | 25.369 | 36 |
| Total debt | 101.958 | 197.467 | 92.733 | 80.880 | 56.683 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MS Management | Management | 2026 |
| Former (4) | ||
OS Management | Management | 2025 – 2025 |
TR Management | Management | 2018 – 2025 |
TB Management | Management | 2025 – 2026 |
SO Management | Management | 2017 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2022 | |
| Former (2) | ||
| Board of Directors | 2017 – 2018 | |
| Chairman | 2017 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Steensbro | Management | 0 companies |
| Mads Skovgaard | Management | 0 companies |
| Tim Rohde Valbøll | Management | 0 companies |
| Troels Banke Kyndesgaard | Management | 0 companies |
| Søren Olesen | Management | 0 companies |
| Brian Höyer | Board of Directors | 0 companies |
| Annelise Arboe Sommer | Chairman | 0 companies |
| Johnny Børge Hansen | Chairman | 0 companies |