| Revenue | DKK 11,1M | +1% |
| EBITDA | DKK 593K | -43% |
| Net profit | DKK 820K | -23% |
| Total assets | DKK 11,6M | -1% |
| Equity | DKK 10,4M | +9% |
| Employees | 14 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 670 | 14.586 | 12.874 | 11.007 | 11.093 |
| Staff expenses | -2.535 | -8.683 | -11.362 | -9.973 | -10.500 |
| EBITDA | -1.865 | 5.903 | 1.513 | 1.034 | 593 |
| Depreciation & amort. | -11 | -49 | -111 | -127 | -111 |
| EBIT | -1.876 | 5.854 | 1.401 | 907 | 482 |
| Net financials | -139 | -215 | -406 | 484 | 572 |
| Profit before tax | -2.014 | 5.639 | 995 | 1.390 | 1.054 |
| Tax | -571 | 542 | 286 | 332 | 234 |
| Net profit | -1.443 | 5.098 | 709 | 1.059 | 820 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.726 | 10.168 | 10.324 | 11.669 | 11.567 |
| Equity | -1.608 | 8.185 | 8.894 | 9.538 | 10.358 |
| Long-term debt | 3.856 | 0 | 0 | 0 | 0 |
| Short-term debt | 478 | 1.983 | 1.409 | 2.122 | 1.208 |
| Total debt | 4.334 | 1.983 | 1.409 | 2.122 | 1.208 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
AM Management | Management | 2018 |
TK Management | Management | 2021 |
| Former (1) | ||
MB Management | Management | 2018 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2025 | |
| Former (2) | ||
| Board of Directors | 2019 – 2021 | |
| Chairman | 2021 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Bach-Andersen | Management | 0 companies |
| Allan Møller Larsen | Management | 0 companies |
| Thomas Kevin Brady Jr. | Management | 0 companies |
| Damian Malone | Chairman | 0 companies |
| Lars Engell Friis | Board of Directors | 0 companies |
| Daniel Alan Ellis | Chairman | 0 companies |