| Revenue | DKK 4,9M | +10% |
| EBITDA | DKK 14,5M | +553% |
| Net profit | DKK 8,1M | +550% |
| Total assets | DKK 117,4M | +7% |
| Equity | DKK 21,7M | +60% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -31 | 13.173 | 6.576 | 4.415 | 4.868 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -31 | 13.173 | -580 | 2.215 | 14.470 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -31 | 13.173 | -580 | 2.215 | 14.470 |
| Net financials | 0 | -122 | -1.921 | -4.528 | -4.058 |
| Profit before tax | -31 | 13.051 | -2.501 | -2.313 | 10.412 |
| Tax | -23 | 3.656 | -550 | -509 | 2.291 |
| Net profit | -8 | 9.394 | -1.951 | -1.804 | 8.121 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 20 | 111.303 | 114.165 | 109.925 | 117.357 |
| Equity | -39 | 9.356 | 15.405 | 13.601 | 21.722 |
| Long-term debt | 0 | 0 | 92.870 | 91.437 | 86.389 |
| Short-term debt | 59 | 98.309 | 2.802 | 1.642 | 3.539 |
| Total debt | 59 | 98.309 | 95.672 | 93.079 | 89.928 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
PK Management | Management | 2019 – 2019 |
PØ Management | Management | 2021 – 2022 |
RB Management | Management | 2019 – 2022 |
TB Management | Management | 2021 – 2022 |
KB Management | Management | 2021 – 2022 |
TJ Management | Management | 2019 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2024 | |
| Chairman | 2022 | |
| Former (1) | ||
| Board of Directors | 2022 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Konrad Beck | Management | 0 companies |
| Peder Østergaard | Management | 0 companies |
| René Birch | Management | 0 companies |
| Thomas Bertelsen | Management | 0 companies |
| Kenneth Biirsdahl | Management | 0 companies |
| Thomas Jakob Bøgild-Jakobsen | Management | 0 companies |
| Jacob Riiser de Lichtenberg | Board of Directors | 0 companies |
| Emil Jonatan Harritshøj Sachmann | Board of Directors | 0 companies |
| Michael Visby Berthelsen | Chairman | 0 companies |
| Henrik Nørmark | Board of Directors | 0 companies |