| Revenue | DKK -4K | +117% |
| EBITDA | DKK -4K | -117% |
| Net profit | DKK -6K | -47% |
| Total assets | DKK 337K | -8% |
| Equity | DKK 30K | -16% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 69 | 34 | 43 | -2 | -4 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 69 | 34 | 43 | -2 | -4 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 69 | 34 | 43 | -2 | -4 |
| Net financials | -12 | -415 | -13 | -3 | -3 |
| Profit before tax | 57 | -381 | 31 | -5 | -7 |
| Tax | 13 | 6 | 7 | -1 | -2 |
| Net profit | 44 | -386 | 24 | -4 | -6 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.134 | 379 | 381 | 365 | 337 |
| Equity | 402 | 16 | 39 | 35 | 30 |
| Long-term debt | 268 | 277 | 265 | 243 | 227 |
| Short-term debt | 463 | 86 | 77 | 87 | 80 |
| Total debt | 732 | 364 | 342 | 330 | 307 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
CB Management | Management | 2022 |
MO Management | Management | 2020 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2019 – 2021 | |
| Board of Directors | 2021 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Individual | 20–24.99% | 20–24.99% | 2020 | |
| Individual | 5–9.99% | 5–9.99% | 2018 | |
| Individual | 15–19.99% | 15–19.99% | 2018 | |
| Company | 10–14.99% | 10–14.99% | 2019 | |
| Individual | 15–19.99% | 15–19.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Bjerregaard Carlsen | Management | 0 companies |
| Morten Olivius | Management | 0 companies |
| Klaus Larsen | Board of Directors | 0 companies |
| Bent Erik Andersen | Board of Directors | 0 companies |