| Revenue | DKK 0 | — |
| EBITDA | DKK -85K | +52% |
| Net profit | DKK 75,6M | +29% |
| Total assets | DKK 150,3M | +12% |
| Equity | DKK 120,2M | +16% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -28 | -39 | -26 | 0 | 0 | 0 | -176 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -28 | -39 | -26 | -43 | -61 | -202 | -176 | -85 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -28 | -39 | -26 | -43 | -61 | -202 | -176 | -85 |
| Net financials | -540 | 3.302 | -7.212 | 1.908 | 3.466 | 24.046 | 58.387 | 73.950 |
| Profit before tax | -568 | 3.263 | -7.238 | 1.865 | 3.405 | 23.844 | 58.211 | 75.274 |
| Tax | -24 | -43 | -27 | -41 | -52 | -66 | -520 | -325 |
| Net profit | -544 | 3.306 | -7.211 | 1.906 | 3.457 | 23.910 | 58.731 | 75.599 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 49.953 | 53.943 | 47.174 | 49.219 | 53.427 | 55.410 | 133.721 | 150.269 |
| Equity | 29.456 | 32.579 | 25.121 | 26.409 | 29.866 | 53.776 | 103.650 | 120.196 |
| Long-term debt | 20.469 | 21.265 | 22.026 | 22.775 | 23.527 | 1.600 | 20.000 | 15.000 |
| Short-term debt | 28 | 99 | 27 | 35 | 34 | 34 | 10.071 | 15.073 |
| Total debt | 20.497 | 21.364 | 22.053 | 22.810 | 23.561 | 1.634 | 30.071 | 30.073 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RK Management | Management | 2018 | — | — |
JM Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2018 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MS2 INVEST ApS | Company | 66.7% | 66.7% | 2019 |
LC2 Invest ApS | Company | 5.0% | 5.0% | 2020 |
LYTHCKE CONSULTING ApS | Company | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Kvist Maarbjerg | Management | 0 companies |
| Jan Michael Pedersen | Management | 0 companies |
| Per Asmund Christensen | Deputy Chairman | 0 companies |
| Birgit Nørgaard | Chairman | 0 companies |
| Jan Lythcke-Jørgensen | Board of Directors | 0 companies |
| Knut Akselvoll | Board of Directors | 0 companies |
| Gert Sigh Christensen | Board of Directors | 0 companies |