| Revenue | DKK 11,4M | -30% |
| EBITDA | DKK 1,7M | -73% |
| Net profit | DKK -852K | -132% |
| Total assets | DKK 64,9M | +44% |
| Equity | DKK 27,3M | +33% |
| Employees | 33 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 1.485 | 1.485 | 3.680 | 5.201 | 16.236 | 11.383 |
| Staff expenses | -0 | -0 | -3.084 | -7.325 | -10.103 | -9.721 |
| EBITDA | 1.370 | 1.382 | 595 | -2.124 | 6.133 | 1.662 |
| Depreciation & amort. | -185 | -367 | -932 | -1.696 | -1.635 | -1.929 |
| EBIT | 1.185 | 1.015 | -336 | -3.819 | 4.498 | -267 |
| Net financials | -134 | -130 | -486 | 4.312 | -1.095 | -874 |
| Profit before tax | 1.052 | 886 | -823 | 492 | 3.403 | -1.141 |
| Tax | 242 | 228 | 59 | 116 | 763 | -289 |
| Net profit | 809 | 658 | -882 | 376 | 2.640 | -852 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 16.315 | 15.667 | 32.780 | 30.734 | 44.923 | 64.888 |
| Equity | 5.075 | 5.772 | 7.430 | 8.775 | 20.575 | 27.323 |
| Long-term debt | 1.485 | 1.485 | 0 | 1.576 | 394 | 18.820 |
| Short-term debt | 8.549 | 7.238 | 24.054 | 19.175 | 21.982 | 17.062 |
| Total debt | 10.034 | 8.723 | 24.054 | 20.751 | 22.376 | 35.883 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2021 | — | — |
MW Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cantona Group A/S | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Boltau | Management | 0 companies |
| Morten Walther Stausgaard | Management | 0 companies |
| Lars Langelund Jørgensen | Board of Directors | 0 companies |
| Esben Borre Thomsen | Chairman | 0 companies |
| Henrik Petersen | Board of Directors | 0 companies |
| Rikke Mølgaard Kristensen | Board of Directors | 0 companies |