| Revenue | DKK 2,4M | +16% |
| EBITDA | DKK 427K | +1114% |
| Net profit | DKK -322K | +48% |
| Total assets | DKK 9,1M | -2% |
| Equity | DKK 1,9M | -15% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.130 | 1.330 | 1.289 | 2.071 | 2.393 |
| Staff expenses | -96 | -164 | -79 | -118 | -132 |
| EBITDA | -520 | -716 | -641 | 35 | 427 |
| Depreciation & amort. | -480 | -565 | -571 | -548 | -550 |
| EBIT | -1.000 | -1.281 | -1.212 | -513 | -123 |
| Net financials | -0 | -6 | -177 | -287 | -290 |
| Profit before tax | -1.000 | -1.287 | -1.389 | -799 | -413 |
| Tax | 110 | -613 | -306 | -176 | -91 |
| Net profit | -1.110 | -673 | -1.083 | -623 | -322 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 9.935 | 10.143 | 9.463 | 9.339 | 9.117 |
| Equity | 4.561 | 3.888 | 2.805 | 2.182 | 1.860 |
| Long-term debt | 0 | 0 | 0 | 0 | 408 |
| Short-term debt | 5.310 | 6.143 | 6.437 | 6.777 | 6.850 |
| Total debt | 5.310 | 6.143 | 6.437 | 6.777 | 7.257 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JM Management | Management | 2023 |
| Former (2) | ||
JS Management | Management | 2018 – 2020 |
BS Management | Management | 2020 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2026 | |
| Board of Directors | 2022 | |
| Chairman | 2025 | |
| Board of Directors | 2019 | |
| Former (6) | ||
| Board of Directors | 2024 – 2026 | |
| Chairman | 2020 – 2023 | |
| Board of Directors | 2018 – 2019 | |
| Chairman | 2023 – 2025 | |
| Chairman | 2018 – 2019 | |
| Chairman | 2019 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Møller Larsen | Management | 0 companies |
| Jesper Søegaard Sahl | Management | 0 companies |
| Brian Seeberg | Management | 0 companies |
| Peter Lønbro Lehm | Board of Directors | 0 companies |
| Jakob Flyvbjerg Christensen | Chairman | 0 companies |
| Troels Roar Johannsen | Board of Directors | 0 companies |
| Michael Dahl | Board of Directors | 0 companies |
| Jesper Vinter Barslund | Chairman | 0 companies |
| Hans Christian Wenzelsen | Board of Directors | 0 companies |
| Kenneth Ruby Hovgaard Jeppesen | Chairman | 0 companies |
| Kim Frimer | Chairman | 0 companies |
| Margrete Larsen | Board of Directors | 0 companies |
| Morten Birch | Chairman | 0 companies |