| Revenue | DKK 4M | -5% |
| EBITDA | DKK 13,6M | +312% |
| Net profit | DKK 9,8M | +445% |
| Total assets | DKK 100,3M | +8% |
| Equity | DKK 25,3M | +37% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 939 | 3.977 | 3.817 | 4.216 | 4.016 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -706 | 16.052 | -6.983 | 3.314 | 13.642 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -706 | 16.052 | -6.983 | 3.314 | 13.642 |
| Net financials | -68 | -1.074 | -1.010 | -1.001 | -1.046 |
| Profit before tax | -774 | 14.978 | -7.992 | 2.313 | 12.596 |
| Tax | 106 | 3.295 | -1.758 | 509 | 2.771 |
| Net profit | -880 | 11.683 | -6.234 | 1.804 | 9.825 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 90.878 | 101.901 | 91.289 | 92.865 | 100.278 |
| Equity | 14.726 | 24.409 | 16.675 | 18.479 | 25.303 |
| Long-term debt | 72.391 | 70.705 | 69.631 | 67.859 | 64.372 |
| Short-term debt | 1.510 | 1.880 | 1.196 | 1.535 | 3.494 |
| Total debt | 73.901 | 72.585 | 70.826 | 69.394 | 67.865 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
PK Management | Management | 2018 – 2019 |
PØ Management | Management | 2020 – 2021 |
RB Management | Management | 2018 – 2021 |
TB Management | Management | 2020 – 2021 |
KB Management | Management | 2020 – 2021 |
TJ Management | Management | 2019 – 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 | |
| Company | 100% | 100% | 2021 | |
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Konrad Beck | Management | 0 companies |
| Peder Østergaard | Management | 0 companies |
| René Birch | Management | 0 companies |
| Thomas Bertelsen | Management | 0 companies |
| Kenneth Biirsdahl | Management | 0 companies |
| Thomas Jakob Bøgild-Jakobsen | 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 |