| Revenue | DKK 9,6M | +25% |
| EBITDA | DKK 35,5M | +274% |
| Net profit | DKK 26,5M | +317% |
| Total assets | DKK 212,4M | +15% |
| Equity | DKK 59M | +64% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.495 | 7.909 | 7.803 | 7.693 | 9.611 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4.145 | 23.767 | -14.997 | 9.500 | 35.535 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 4.145 | 23.767 | -14.997 | 9.500 | 35.535 |
| Net financials | -435 | -1.674 | -1.318 | -1.340 | -1.501 |
| Profit before tax | 3.710 | 22.093 | -16.315 | 8.160 | 34.034 |
| Tax | 816 | 4.860 | -3.589 | 1.795 | 7.487 |
| Net profit | 2.894 | 17.232 | -12.726 | 6.365 | 26.547 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 188.741 | 204.828 | 182.427 | 185.124 | 212.426 |
| Equity | 35.120 | 49.353 | 32.627 | 35.992 | 59.039 |
| Long-term debt | 142.160 | 139.418 | 137.022 | 134.838 | 129.082 |
| Short-term debt | 2.799 | 3.907 | 2.907 | 3.585 | 7.895 |
| Total debt | 144.959 | 143.326 | 139.929 | 138.423 | 136.978 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
AØ Management | Management | 2017 – 2020 |
TJ Management | Management | 2020 – 2021 |
MW Management | Management | 2020 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2024 | |
| Chairman | 2021 | |
| Former (3) | ||
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2021 – 2022 | |
| Board of Directors | 2022 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Østergaard Kruse | Management | 0 companies |
| Thomas Jakob Bøgild-Jakobsen | Management | 0 companies |
| Michael Winther | Management | 0 companies |
| Jens Skovlunde Pedersen | Board of Directors | 0 companies |
| Jacob Riiser de Lichtenberg | 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 |