| Revenue | DKK 8M | +46% |
| EBITDA | DKK 5,9M | +137% |
| Net profit | DKK -1,9M | +90% |
| Total assets | DKK 255,2M | +2% |
| Equity | DKK 12,3M | -13% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -16 | -375 | -151 | 7.496 | 5.016 | 5.509 | 8.026 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 11.084 | 19.825 | 7.050 | 5.796 | 14.936 | -15.841 | 5.916 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 11.084 | 19.825 | 7.050 | 5.796 | 14.936 | -15.841 | 5.916 |
| Net financials | 0 | 0 | -364 | -8.273 | -8.375 | -7.310 | -7.951 |
| Profit before tax | 11.084 | 19.825 | 6.685 | -2.477 | 6.562 | -23.151 | -2.034 |
| Tax | 2.439 | 4.298 | 1.475 | -448 | 1.543 | -4.868 | -184 |
| Net profit | 8.645 | 15.527 | 5.210 | -2.030 | 5.019 | -18.283 | -1.851 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 67.536 | 141.876 | 248.341 | 249.728 | 264.106 | 249.336 | 255.216 |
| Equity | 8.695 | 24.223 | 29.433 | 27.403 | 32.422 | 14.139 | 12.288 |
| Long-term debt | 0 | 0 | 204.517 | 204.705 | 203.930 | 224.293 | 203.930 |
| Short-term debt | 56.402 | 110.741 | 5.896 | 9.697 | 18.529 | 7.002 | 36.177 |
| Total debt | 56.402 | 110.741 | 210.413 | 214.401 | 222.459 | 231.295 | 240.107 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2020 | — | — |
ML Management | Management | 2020 | — | — |
FB Management | Management | 2017 | — | — |
JH Management | Management | 2020 | — | — |
Jv Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Schilder-Knudsen | Management | 0 companies |
| Mario Louis Fernandez | Management | 0 companies |
| Finn Bach Petersen | Management | 0 companies |
| Jörg Heinz Homann | Management | 0 companies |
| Jan van Beek | Management | 0 companies |
| Orla Dambo | Board of Directors | 0 companies |
| Jørgen Peder Pedersen | Board of Directors | 0 companies |
| Søren Rump | Board of Directors | 0 companies |