| Revenue | DKK 4,6M | +107% |
| EBITDA | DKK 395K | +121% |
| Net profit | DKK 289K | +114% |
| Total assets | DKK 5,6M | -15% |
| Equity | DKK -334K | +46% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.171 | 5.145 | 5.217 | 2.206 | 4.571 |
| Staff expenses | -6.678 | -2.044 | -4.127 | -4.121 | -3.995 |
| EBITDA | -3.507 | 3.102 | 1.090 | -1.915 | 395 |
| Depreciation & amort. | -177 | -67 | -81 | -67 | -222 |
| EBIT | -3.684 | 3.035 | 1.009 | -1.982 | 173 |
| Net financials | -332 | -29 | 107 | -81 | -60 |
| Profit before tax | -4.016 | 3.006 | 1.116 | -2.062 | 113 |
| Tax | -0 | 284 | 245 | -33 | -176 |
| Net profit | -4.016 | 2.722 | 871 | -2.030 | 289 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.577 | 5.016 | 4.838 | 6.590 | 5.628 |
| Equity | 313 | 3.035 | 1.406 | -623 | -334 |
| Long-term debt | 498 | 249 | 258 | 258 | 0 |
| Short-term debt | 1.766 | 1.732 | 3.174 | 6.954 | 5.962 |
| Total debt | 2.264 | 1.981 | 3.432 | 7.213 | 5.962 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JS Management | Management | 2025 |
ES Chief Executive Officer | Chief Executive Officer | 2025 |
| Former (5) | ||
TL Chief Executive Officer | Chief Executive Officer | 2019 – 2020 |
KK Management | Management | 2024 – 2025 |
NH Management | Management | 2023 – 2024 |
TL Management | Management | 2017 – 2019 |
TB Chief Executive Officer | Chief Executive Officer | 2025 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Chairman | 2018 | |
| Former (4) | ||
| Board of Directors | 2020 – 2025 | |
| Board of Directors | 2017 – 2020 | |
| Chairman | 2017 – 2018 | |
| Board of Directors | 2025 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 100% | 100% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2018 | |
| Company | 50–66.65% | 50–66.65% | 2017 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Laustsen | Chief Executive Officer | 0 companies |
| Jesper Sobol | Management | 0 companies |
| Kristian Kristensen | Management | 0 companies |
| Nichlas Holm Jørgensen | Management | 0 companies |
| Troels Langkjær | Management | 0 companies |
| Erik Sørup Andersen | Chief Executive Officer | 0 companies |
| Thomas Birn | Chief Executive Officer | 0 companies |
| Jens Thonke | Board of Directors | 0 companies |
| Johnny Nielsen | Board of Directors | 0 companies |
| Dennis Engelbrecht Nilsson | Board of Directors | 0 companies |
| Niels Vahman Bang | Board of Directors | 0 companies |
| Jan Duckert | Chairman | 0 companies |
| Søren Pind | Chairman | 0 companies |
| Thomas Voss | Board of Directors | 0 companies |