| Revenue | DKK 1,5M | +19% |
| EBITDA | DKK 366K | +103% |
| Net profit | DKK -1,4M | +88% |
| Total assets | DKK 82,3M | +0% |
| Equity | DKK 2M | -41% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -169 | 2.405 | 2.028 | 1.247 | 1.485 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 26.155 | 1.533 | 6.810 | -14.016 | 366 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 26.155 | 1.533 | 6.810 | -14.016 | 366 |
| Net financials | -46 | -1.458 | -1.479 | -1.056 | -1.914 |
| Profit before tax | 26.110 | 75 | 5.331 | -15.072 | -1.548 |
| Tax | 5.744 | 22 | 1.174 | -3.316 | -154 |
| Net profit | 20.366 | 53 | 4.157 | -11.756 | -1.395 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 93.674 | 92.566 | 97.790 | 82.661 | 82.298 |
| Equity | 20.435 | 20.487 | 15.144 | 3.388 | 1.993 |
| Long-term debt | 0 | 0 | 55.694 | 56.126 | 56.159 |
| Short-term debt | 67.495 | 66.427 | 20.249 | 19.802 | 21.083 |
| Total debt | 67.495 | 66.427 | 75.943 | 75.927 | 77.242 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
PT Management | Management | 2025 |
KL Management | Management | 2023 |
| Former (5) | ||
NB Management | Management | 2021 – 2023 |
PS Management | Management | 2018 – 2018 |
JJ Management | Management | 2018 – 2021 |
PM Management | Management | 2023 – 2025 |
MW Management | Management | 2025 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2018 – 2021 | |
| Chairman | 2018 – 2021 | |
| Board of Directors | 2018 – 2021 | |
| Board of Directors | 2018 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2018 | |
| Individual | 100% | 100% | 2021 | |
| Company | 25–33.32% | 25–33.32% | 2018 | |
| Company | 25–33.32% | 25–33.32% | 2018 | |
| Company | 25–33.32% | 25–33.32% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Peer Thomas Borg | Management | 0 companies |
| Niklas Benjamin Winther Kejlskov | Management | 0 companies |
| Peter Skaaning Jørgensen | Management | 0 companies |
| Jan Jensen | Management | 0 companies |
| Peter Matzen Drachmann | Management | 0 companies |
| Kirk Lawernce Lindstrom | Management | 0 companies |
| Morten Wordenskjold Hansen | Management | 0 companies |
| Henrik Skaarup Nielsen | Board of Directors | 0 companies |
| Karl-Erik Ramsdal Nielsen | Chairman | 0 companies |
| Søren Christian Hviid | Board of Directors | 0 companies |
| Claus Bucka | Board of Directors | 0 companies |