| Revenue | DKK 1,1M | +3% |
| EBITDA | DKK 1,2M | +992% |
| Net profit | DKK 644K | +486% |
| Total assets | DKK 18,8M | +0% |
| Equity | DKK 4,7M | -48% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.043 | 1.026 | 1.080 | 1.114 | 1.143 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.043 | 1.026 | 1.080 | 114 | 1.243 |
| Depreciation & amort. | -145 | -145 | -197 | -0 | -0 |
| EBIT | 898 | 882 | 883 | 114 | 1.243 |
| Net financials | -177 | 1.789 | -293 | -328 | -418 |
| Profit before tax | 722 | 2.670 | 590 | -214 | 825 |
| Tax | 159 | 588 | 130 | -47 | 181 |
| Net profit | 563 | 2.082 | 460 | -167 | 644 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 11.160 | 10.822 | 10.101 | 18.726 | 18.801 |
| Equity | 713 | 2.196 | 1.856 | 9.007 | 4.650 |
| Long-term debt | 9.211 | 7.076 | 6.832 | 6.524 | 10.520 |
| Short-term debt | 1.076 | 1.338 | 1.160 | 957 | 1.285 |
| Total debt | 10.288 | 8.414 | 7.992 | 7.481 | 11.805 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JL Management | Management | 2024 |
| Former (1) | ||
RK Management | Management | 2019 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Chairman | 2024 | |
| Former (3) | ||
| Board of Directors | 2019 – 2024 | |
| Board of Directors | 2019 – 2024 | |
| Chairman | 2019 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Company | 20–24.99% | 20–24.99% | 2019 | |
| Company | 10–14.99% | 10–14.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Lundal Madsen | Management | 0 companies |
| Rikke Kristensen | Management | 0 companies |
| Claus Jensen | Board of Directors | 0 companies |
| Maja Meng Jensen | Board of Directors | 0 companies |
| Gitte Kristensen | Board of Directors | 0 companies |
| Benny Olesen | Board of Directors | 0 companies |
| Bent Kristensen | Chairman | 0 companies |
| Julie Gade Olesen | Chairman | 0 companies |