| Revenue | DKK 44,3M | -51% |
| EBITDA | DKK 20,1M | -37% |
| Net profit | DKK 177K | +321% |
| Total assets | DKK 1,2B | +6% |
| Equity | DKK 20,2M | +1% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | — | 1.325 | 19.195 | 58.770 | 94.408 | 90.857 | 44.280 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -33 | 72 | 197 | 1.809 | 22.259 | 31.941 | 20.093 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -33 | 72 | 197 | 1.809 | 22.259 | 31.941 | 20.093 |
| Net financials | -50 | -51 | -131 | -3.430 | -43.870 | -63.819 | -40.344 |
| Profit before tax | -83 | 25 | 100 | 100 | 100 | 100 | 100 |
| Tax | -18 | 6 | -10.916 | -3.842 | 29 | 58 | -77 |
| Net profit | -65 | 19 | 11.016 | 3.942 | 71 | 42 | 177 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 106.248 | 225.967 | 433.133 | 686.337 | 937.064 | 1.117.579 | 1.183.920 |
| Equity | 4.935 | 4.954 | 15.970 | 19.912 | 19.983 | 20.025 | 20.202 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 101.313 | 221.013 | 417.163 | 666.425 | 917.081 | 1.091.407 | 1.149.999 |
| Total debt | 101.313 | 221.013 | 417.163 | 666.425 | 917.081 | 1.091.407 | 1.149.999 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2018 | — | — |
KT Management | Management | 2023 | — | — |
HM Management | Management | 2022 | — | — |
NM Management | Management | 2020 | — | — |
FC Management | Management | 2022 | — | — |
JS Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Stevnsborg | Management | 0 companies |
| Kasper Tjørntved Davidsen | Management | 0 companies |
| Heidi Marie Torm | Management | 0 companies |
| Nicolai Meelby Bach Jensen | Management | 0 companies |
| Flemming Caspersen | Management | 0 companies |
| Jan Stendal Larsen | Management | 0 companies |
| Brian Rothemejer Jacobsen | Board of Directors | 0 companies |
| Lars Thykier | Board of Directors | 0 companies |
| Thomas Erichsen | Chairman | 0 companies |
| Lars Kufall Beck | Chairman | 0 companies |
| Kjell Rune Tveita | Board of Directors | 0 companies |
| Peter Hermann | Chairman | 0 companies |
| Carsten Elmose | Board of Directors | 0 companies |
| Rasmus Ruby-Johansen | Board of Directors | 0 companies |
| Anders Marcus Christian Nilsson | Board of Directors | 0 companies |
| Henrik Orloff | Board of Directors | 0 companies |