| Revenue | DKK 4,6M | -9% |
| EBITDA | DKK -238K | -146% |
| Net profit | DKK -178K | -142% |
| Total assets | DKK 3,4M | +28% |
| Equity | DKK 871K | -17% |
| Employees | 23 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 3.889 | 3.878 | 5.117 | 5.075 | 4.617 |
| Staff expenses | -4.175 | -4.495 | -4.009 | -4.553 | -4.855 |
| EBITDA | -286 | -617 | 1.108 | 522 | -238 |
| Depreciation & amort. | -13 | -16 | -16 | -16 | -24 |
| EBIT | -299 | -633 | 1.092 | 506 | -262 |
| Net financials | -0 | -4 | 4 | 43 | 34 |
| Profit before tax | -299 | -636 | 1.096 | 549 | -229 |
| Tax | -63 | -139 | 242 | 121 | -50 |
| Net profit | -236 | -497 | 854 | 429 | -178 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 1.842 | 2.376 | 3.670 | 2.685 | 3.432 |
| Equity | 264 | -233 | 621 | 1.050 | 871 |
| Long-term debt | 118 | 315 | 318 | 0 | 0 |
| Short-term debt | 1.458 | 2.294 | 2.731 | 1.636 | 2.561 |
| Total debt | 1.577 | 2.608 | 3.049 | 1.636 | 2.561 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
PO Management | Management | 2018 – 2019 |
SJ Management | Management | 2019 – 2019 |
SJ Management | Management | 2019 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Chairman | 2018 – 2025 | |
| Board of Directors | 2018 – 2025 | |
| Board of Directors | 2025 – 2025 | |
| Board of Directors | 2018 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Ole Sahl | Management | 0 companies |
| Stian Jensrud | Management | 0 companies |
| Stian Jensrud | Management | 0 companies |
| Jens Dyre Nørgaard | Chairman | 0 companies |
| Mads Mathias Nørgaard | Board of Directors | 0 companies |
| Julius Emil Dyre Vaa Nørgaard | Board of Directors | 0 companies |
| Ellen Nørgaard | Board of Directors | 0 companies |