| Revenue | DKK 2,6M | +72% |
| EBITDA | DKK -1,1M | +51% |
| Net profit | DKK -917K | +49% |
| Total assets | DKK 3,8M | +41% |
| Equity | DKK 815K | -6% |
| Employees | 25 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 2 | 698 | 812 | 1.647 | 1.494 | 2.571 |
| Staff expenses | -0 | -387 | -2.058 | -3.529 | -3.749 | -3.675 |
| EBITDA | 2 | 311 | -1.246 | -1.882 | -2.255 | -1.104 |
| Depreciation & amort. | -0 | -9 | -24 | -44 | -44 | -38 |
| EBIT | 2 | 302 | -1.271 | -1.926 | -2.299 | -1.141 |
| Net financials | -0 | -1 | -4 | -13 | -18 | -27 |
| Profit before tax | 2 | 301 | -1.275 | -1.938 | -2.317 | -1.168 |
| Tax | 0 | 66 | -271 | -427 | -507 | -251 |
| Net profit | 2 | 235 | -1.004 | -1.511 | -1.810 | -917 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 342 | 794 | 3.207 | 2.525 | 2.711 | 3.832 |
| Equity | 52 | 370 | 2.233 | 1.372 | 862 | 815 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 723 |
| Short-term debt | 290 | 418 | 974 | 1.152 | 1.849 | 2.294 |
| Total debt | 290 | 418 | 974 | 1.152 | 1.849 | 3.017 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UJ Management | Management | 2021 | — | — |
JV Management | Management | 2021 | — | — |
AN Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2020 | — | — | |
| Deputy Chairman | 2019 | — | — | |
| Deputy Chairman | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hodanloo Holding ApS | Company | 33.3% | 33.3% | 2023 |
Vang Wildt Holding ApS | Company | 15.0% | 15.0% | 2021 |
DBA-2 ApS | Company | 15.0% | 15.0% | 2023 |
Fleur-de-lis ApS | Company | 10.0% | 10.0% | 2023 |
| Individual | 5.0% | 5.0% | 2023 | |
GRØNNING HOLDING ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrich Juul Grønning | Management | 0 companies |
| Johan Vang Wildt | Management | 0 companies |
| Artin Nasseri Hodanloo | Management | 0 companies |
| Martin Petersen | Deputy Chairman | 0 companies |
| Fariborz Nasseri Hodanloo | Deputy Chairman | 0 companies |
| Sigrid Amanda Kleis Christensen | Deputy Chairman | 0 companies |
| Søren Flemming Larsen | Board of Directors | 0 companies |
| Marianne Søgaard | Board of Directors | 0 companies |
| Jesper Walli Pedersen | Board of Directors | 0 companies |