| Revenue | DKK 52,5M | +1922% |
| EBITDA | DKK 49,6M | +21224% |
| Net profit | DKK 1M | +102% |
| Total assets | DKK 536M | -3% |
| Equity | DKK 5,4M | +24% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -27.120 | -286 | -54.357 | -32.500 | 14.462 | 2.598 | 52.523 |
| Staff expenses | -3.332 | -2.923 | -2.888 | -2.404 | -10.222 | -2.833 | -2.934 |
| EBITDA | -30.452 | -3.209 | -57.245 | -34.904 | 4.240 | -235 | 49.590 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -30.452 | -3.209 | -57.245 | -34.904 | 4.240 | -235 | 49.590 |
| Net financials | -38.194 | -34.456 | -81.803 | -61.202 | -18.096 | -47.913 | -1.986 |
| Profit before tax | -46.715 | -29.456 | -80.134 | -61.045 | -25.768 | -48.148 | -2.396 |
| Tax | -4.311 | -4.674 | -4.138 | -4.592 | -6.096 | -6.196 | -3.418 |
| Net profit | -42.405 | -24.783 | -75.995 | -56.453 | -19.672 | -41.952 | 1.021 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 469.651 | 437.474 | 388.307 | 379.292 | 399.034 | 551.271 | 536.034 |
| Equity | 15.636 | -9.540 | -85.646 | -142.192 | -164.502 | 4.330 | 5.351 |
| Long-term debt | 338.861 | 369.531 | 358.514 | 359.793 | 530.389 | 527.132 | 512.043 |
| Short-term debt | 115.154 | 77.482 | 115.438 | 161.691 | 33.147 | 19.809 | 18.640 |
| Total debt | 454.015 | 447.014 | 473.952 | 521.484 | 563.536 | 546.941 | 530.683 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Management | Management | 2018 | — | — |
AG Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Esben Mols Kabell | Management | 0 companies |
| Anders Grønborg | Management | 0 companies |
| Sascha Krines | Chairman | 0 companies |
| Roland Georg Keppler | Chairman | 0 companies |
| Klaus Peter Michael Fries | Chairman | 0 companies |
| Dirk Anton Josef Müller | Chairman | 0 companies |