| Revenue | DKK 1,4M | +80% |
| EBITDA | DKK 624K | +125% |
| Net profit | DKK -29K | +99% |
| Total assets | DKK 37,8M | -1% |
| Equity | DKK 20M | +0% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 6.792 | 1.234 | 723 | 777 | 1.395 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6.792 | 7.621 | 390 | -2.487 | 624 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6.792 | 7.621 | 390 | -2.487 | 624 |
| Net financials | -572 | -511 | -202 | -634 | -661 |
| Profit before tax | 6.220 | 7.110 | 188 | -3.121 | -37 |
| Tax | 1.368 | 1.564 | -24 | -687 | -8 |
| Net profit | 4.852 | 5.546 | 212 | -2.434 | -29 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 33.525 | 41.206 | 41.118 | 38.056 | 37.782 |
| Equity | 5.008 | 22.250 | 22.462 | 20.028 | 19.999 |
| Long-term debt | 19.755 | 15.261 | 15.267 | 15.394 | 15.409 |
| Short-term debt | 7.362 | 843 | 536 | 443 | 312 |
| Total debt | 27.117 | 16.105 | 15.803 | 15.837 | 15.721 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MB Management | Management | 2021 |
| Former (3) | ||
DH Management | Management | 2020 – 2021 |
PG Management | Management | 2019 – 2020 |
MK Management | Management | 2019 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (3) | ||
| Chairman | 2021 – 2021 | |
| Chairman | 2021 – 2025 | |
| Board of Directors | 2021 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Dennis Hauschild Grünberger | Management | 0 companies |
| Peter Guldberg Vase | Management | 0 companies |
| Michael Byrgesen Hansen | Management | 0 companies |
| Morten Kollerup Nielsen | Management | 0 companies |
| Helge Krogsbøl | Chairman | 0 companies |
| Jonas Nyegaard Olesen | Board of Directors | 0 companies |
| Henrik Lildballe | Chairman | 0 companies |
| Cecilie Rust | Chairman | 0 companies |
| Tina Hansen | Board of Directors | 0 companies |