| Revenue | DKK 5,6M | +31% |
| EBITDA | DKK -119K | +83% |
| Net profit | DKK -547K | +44% |
| Total assets | DKK 9,1M | -7% |
| Equity | DKK 1,2M | +57% |
| Employees | 12 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.589 | 9.181 | 7.609 | 13.021 | 5.675.224 | 1.415 | 4.264 | 5.601 |
| Staff expenses | -2.567 | -4.890 | -3.994 | -6.415 | -5.848.641 | -4.191 | -4.977 | -5.720 |
| EBITDA | 1.022 | 4.291 | 3.615 | 6.606 | -174.957 | -2.776 | -713 | -119 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -50.142 | -210 | -228 | -292 |
| EBIT | 1.022 | 4.291 | 3.615 | 6.606 | -225.099 | -2.986 | -941 | -412 |
| Net financials | -36 | -7 | -10 | -51 | -43.110 | -181 | -306 | -266 |
| Profit before tax | 986 | 4.284 | 3.605 | 6.555 | -268.209 | -3.166 | -1.247 | -677 |
| Tax | 225 | 944 | 794 | 1.442 | -69.854 | -706 | -276 | -130 |
| Net profit | 761 | 3.341 | 2.812 | 5.113 | -198.355 | -2.461 | -971 | -547 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3.427 | 10.784 | 8.369 | 11.477 | 8.037.938 | 8.290 | 9.756 | 9.106 |
| Equity | 1.261 | 4.302 | 5.814 | 8.427 | 4.228.366 | 1.768 | 796 | 1.249 |
| Long-term debt | 0 | 0 | 320 | 305 | 84.778 | 112 | 0 | 0 |
| Short-term debt | 2.166 | 6.482 | 2.235 | 2.745 | 3.724.794 | 6.410 | 8.834 | 7.731 |
| Total debt | 2.166 | 6.482 | 2.555 | 3.050 | 3.809.572 | 6.522 | 8.960 | 7.731 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OL Management | Management | 2017 | — | — |
LR Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SP GROUP A/S | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Lykke Jensen | Management | 0 companies |
| Lars Ravn Bering | Management | 0 companies |
| Frank Marius Gad | Deputy Chairman | 0 companies |
| Thomas Bo Iversen | Board of Directors | 0 companies |
| Søren Ulstrup | Board of Directors | 0 companies |
| Peter Friis Christensen | Board of Directors | 0 companies |
| Jens Birklund Andersen | Chairman | 0 companies |
| Frank Ingolf Mogensen | Board of Directors | 0 companies |
| Jens Kim Bjørn Nielsen | Board of Directors | 0 companies |