| Revenue | DKK 299K | -22% |
| EBITDA | DKK 299K | -22% |
| Net profit | DKK -157K | -312% |
| Total assets | DKK 9,6M | -1% |
| Equity | DKK 1M | -13% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 499 | 242 | 290 | 353 | 382 | 299 |
| Staff expenses | -344 | -86 | -1 | -0 | -0 | -0 |
| EBITDA | 155 | 156 | 289 | 353 | 382 | 299 |
| Depreciation & amort. | -12 | -20 | -58 | -71 | -108 | -121 |
| EBIT | 143 | 136 | 231 | 282 | 274 | 178 |
| Net financials | -34 | -55 | -111 | 308 | -321 | -380 |
| Profit before tax | 109 | 81 | 121 | 590 | -47 | -201 |
| Tax | 25 | 18 | 27 | 115 | -9 | -44 |
| Net profit | 85 | 63 | 94 | 475 | -38 | -157 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 2.169 | 2.505 | 4.629 | 6.233 | 9.747 | 9.609 |
| Equity | 125 | 157 | 252 | 1.236 | 1.198 | 1.041 |
| Long-term debt | 1.464 | 1.421 | 3.341 | 3.468 | 6.313 | 6.181 |
| Short-term debt | 581 | 926 | 1.036 | 1.529 | 2.236 | 2.387 |
| Total debt | 2.044 | 2.347 | 4.378 | 4.997 | 8.549 | 8.568 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
CA Management | Management | 2025 | — | — |
KB Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
K Busk Holding ApS | Company | 33.3% | 33.3% | 2025 |
Nordic Data Group ApS | Company | 33.3% | 33.3% | 2026 |
Seimann Holding ApS | Company | 33.3% | 33.3% | 2025 |
Chr Invest Holding ApS | Company | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Verwohlt Lorasch Seimann | Chief Executive Officer | 0 companies |
| Christian Ameland Nielsen | Management | 0 companies |
| Kaspar Busk Gregersen | Management | 0 companies |
| Morten Lindblad | Chairman | 0 companies |