| Revenue | DKK 12,5M | -272% |
| EBITDA | DKK 5,3M | +135% |
| Net profit | DKK 73K | +100% |
| Total assets | DKK 27,9M | -23% |
| Equity | DKK 132K | +101% |
| Employees | 145 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -22 | 216 | -3.677 | -7.289 | 12.504 |
| Staff expenses | -0 | -1.739 | -7.112 | -7.708 | -7.238 |
| EBITDA | -22 | -1.523 | -10.789 | -14.997 | 5.267 |
| Depreciation & amort. | -0 | -1.339 | -3.933 | -3.955 | -4.073 |
| EBIT | -22 | -2.862 | -14.722 | -18.952 | 1.194 |
| Net financials | -720 | 5.491 | -154 | -1.626 | -1.109 |
| Profit before tax | -742 | 2.630 | -14.876 | -20.579 | 85 |
| Tax | -7 | -644 | -3.316 | -4.396 | 12 |
| Net profit | -736 | 3.274 | -11.559 | -16.183 | 73 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.817 | 39.017 | 36.931 | 36.479 | 27.948 |
| Equity | -5.572 | -2.298 | 1.142 | -15.041 | 132 |
| Long-term debt | 0 | 3.825 | 1.925 | 887 | 26.816 |
| Short-term debt | 7.389 | 37.490 | 33.864 | 50.632 | 1.000 |
| Total debt | 7.389 | 41.315 | 35.789 | 51.520 | 27.816 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PN Chief Executive Officer | Chief Executive Officer | 2020 |
| Former (2) | ||
JR Management | Management | 2020 – 2022 |
HS Chief Executive Officer | Chief Executive Officer | 2019 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2019 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Per Nielsen | Chief Executive Officer | 0 companies |
| Jens Refsing Andersen | Management | 0 companies |
| Henrik Skovbjerg Olesen | Chief Executive Officer | 0 companies |
| Michael Albeck Jessen | Board of Directors | 0 companies |