| Revenue | DKK 6M | +9% |
| EBITDA | DKK 9,5M | +122% |
| Net profit | DKK -1,1M | +98% |
| Total assets | DKK 280,3M | +8% |
| Equity | DKK 52,8M | +37% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.549 | 5.275 | 5.376 | 5.564 | 6.045 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -24.165 | 39.838 | 64 | -42.957 | 9.478 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -24.165 | 39.838 | 64 | -42.957 | 9.478 |
| Net financials | -910 | -737 | -2.114 | -10.148 | -10.365 |
| Profit before tax | -25.076 | 39.101 | -2.051 | -53.105 | -886 |
| Tax | -2.222 | 5.308 | -187 | -5.509 | 190 |
| Net profit | -22.853 | 33.793 | -1.864 | -47.595 | -1.076 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 268.620 | 355.298 | 352.274 | 260.264 | 280.268 |
| Equity | -5.796 | 77.996 | 76.133 | 38.437 | 52.761 |
| Long-term debt | 174.029 | 171.760 | 170.497 | 169.453 | 167.867 |
| Short-term debt | 98.052 | 98.681 | 99.016 | 50.076 | 55.982 |
| Total debt | 272.081 | 270.440 | 269.513 | 219.529 | 223.849 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MB Management | Management | 2020 |
| Former (2) | ||
LB Management | Management | 2019 – 2020 |
LP Management | Management | 2019 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (5) | ||
| Chairman | 2021 – 2025 | |
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2021 – 2025 | |
| Chairman | 2019 – 2019 | |
| Chairman | 2019 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Boje Espesen | Management | 0 companies |
| Michael Byrgesen Hansen | Management | 0 companies |
| Lars Patrik Hall | Management | 0 companies |
| Jonas Nyegaard Olesen | Board of Directors | 0 companies |
| Henrik Lildballe | Chairman | 0 companies |
| Cecilie Rust | Chairman | 0 companies |
| Kristian Bo Lorentzen | Board of Directors | 0 companies |
| Tina Hansen | Board of Directors | 0 companies |
| Jan Mangnus Nordholm | Chairman | 0 companies |
| Helge Krogsbøl | Chairman | 0 companies |