| Revenue | DKK 9M | -30% |
| EBITDA | DKK 2,6M | -54% |
| Net profit | DKK 2,6M | -54% |
| Total assets | DKK 5,3M | +5% |
| Equity | DKK 3,8M | -3% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 7.905 | 10.832 | 12.529 | 12.816 | 8.988 |
| Staff expenses | -4.733 | -4.189 | -4.373 | -3.918 | -3.878 |
| EBITDA | 3.172 | 4.843 | 5.966 | 5.786 | 2.646 |
| Depreciation & amort. | -71 | -78 | -78 | -78 | -57 |
| EBIT | 3.101 | 4.766 | 5.888 | 5.708 | 2.589 |
| Net financials | -10 | -8 | -13 | -27 | 11 |
| Profit before tax | 3.091 | 4.758 | 5.875 | 5.681 | 2.599 |
| Tax | 258 | -0 | -0 | -0 | -0 |
| Net profit | 2.834 | 4.758 | 5.875 | 5.681 | 2.599 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 2.759 | 3.861 | 4.450 | 5.022 | 5.252 |
| Equity | 1.334 | 2.000 | 3.085 | 3.867 | 3.753 |
| Long-term debt | 129 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.296 | 1.861 | 1.365 | 1.155 | 1.499 |
| Total debt | 1.425 | 1.861 | 1.365 | 1.155 | 1.499 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
JL Management | Management | 2018 – 2019 |
MS Chief Executive Officer | Chief Executive Officer | 2018 – 2025 |
EZ Management | Management | 2018 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2018 – 2025 | |
| Chairman | 2019 – 2025 | |
| Chairman | 2018 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2018 | |
| Company | 50–66.65% | 50–66.65% | 2019 | |
| Company | 50–66.65% | 50–66.65% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Lernø Storm | Management | 0 companies |
| Mikael Storm Frederiksen | Chief Executive Officer | 0 companies |
| Eva Zeuthen Bentsen | Management | 0 companies |
| Claus Schønemann Juhl | Board of Directors | 0 companies |
| Niels Jørgen Kornerup | Chairman | 0 companies |
| Gitte Conrad Frederiksen | Chairman | 0 companies |