| Revenue | DKK 4,7M | +72% |
| EBITDA | DKK 7,9M | +239% |
| Net profit | DKK 4,2M | +170% |
| Total assets | DKK 97M | +3% |
| Equity | DKK 31,5M | +15% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 18.608 | 3.541 | 3.356 | 2.746 | 4.715 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 18.933 | 15.987 | -728 | -5.644 | 7.866 |
| Depreciation & amort. | 162 | -0 | -0 | -0 | -0 |
| EBIT | 18.770 | 15.987 | -728 | -5.644 | 7.866 |
| Net financials | -799 | -1.290 | -908 | -1.987 | -2.244 |
| Profit before tax | 17.972 | 14.698 | -1.636 | -7.631 | 5.622 |
| Tax | 3.920 | -5.339 | 8.220 | -1.641 | 1.404 |
| Net profit | 14.052 | 20.036 | -9.856 | -5.991 | 4.218 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 93.500 | 108.710 | 102.462 | 93.779 | 96.987 |
| Equity | 14.088 | 43.154 | 33.298 | 27.307 | 31.525 |
| Long-term debt | 21.048 | 52.128 | 50.412 | 49.912 | 49.375 |
| Short-term debt | 54.447 | 13.429 | 11.856 | 11.177 | 9.356 |
| Total debt | 75.496 | 65.557 | 62.268 | 61.089 | 58.731 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MB Management | Management | 2021 |
| Former (3) | ||
PG Management | Management | 2019 – 2021 |
MK Management | Management | 2019 – 2021 |
PJ Management | Management | 2018 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (3) | ||
| Chairman | 2021 – 2021 | |
| Chairman | 2021 – 2025 | |
| Board of Directors | 2021 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Guldberg Vase | Management | 0 companies |
| Michael Byrgesen Hansen | Management | 0 companies |
| Morten Kollerup Nielsen | Management | 0 companies |
| Peter Juul | Management | 0 companies |
| Helge Krogsbøl | Chairman | 0 companies |
| Jonas Nyegaard Olesen | Board of Directors | 0 companies |
| Henrik Lildballe | Chairman | 0 companies |
| Cecilie Rust | Chairman | 0 companies |
| Tina Hansen | Board of Directors | 0 companies |