| Revenue | DKK 6,9M | +12% |
| EBITDA | DKK 6,8M | +162% |
| Net profit | DKK 7M | +165% |
| Total assets | DKK 117,4M | -2% |
| Equity | DKK 114,6M | -2% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -102 | 2.853 | 6.171 | 6.163 | 6.930 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -102 | 31.400 | 15.911 | -11.013 | 6.775 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -102 | 31.400 | 15.911 | -11.013 | 6.775 |
| Net financials | -149 | 27.417 | 11.341 | -13.752 | 2.328 |
| Profit before tax | -252 | 30.270 | 15.907 | -10.801 | 7.037 |
| Tax | -0 | 6.662 | -6.283 | -0 | -0 |
| Net profit | -252 | 23.608 | 22.189 | -10.801 | 7.037 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 63.849 | 115.332 | 131.057 | 119.789 | 117.393 |
| Equity | 16.695 | 105.673 | 127.862 | 117.062 | 114.599 |
| Long-term debt | 20.806 | 0 | 0 | 0 | 0 |
| Short-term debt | 26.348 | 3.379 | 3.195 | 2.727 | 2.795 |
| Total debt | 47.154 | 3.379 | 3.195 | 2.727 | 2.795 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MR Management | Management | 2021 |
| Former (1) | ||
ST Management | Management | 2018 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2021 | |
| Chairman | 2021 | |
| Former (1) | ||
| Board of Directors | 2021 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 20–24.99% | 20–24.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2021 | |
| Company | 5–9.99% | 5–9.99% | 2021 | |
| Individual | 20–24.99% | 20–24.99% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Thorsen | Management | 0 companies |
| Martin Rauhe Pedersen | Management | 0 companies |
| Rasmus Tore Lund Jacobsen | Board of Directors | 0 companies |
| Torbjørn Lange | Chairman | 0 companies |
| Rune Holmgaard-Poulsen | Board of Directors | 0 companies |