| Revenue | DKK 674K | +50% |
| EBITDA | DKK 250K | +3180% |
| Net profit | DKK 42K | +117% |
| Total assets | DKK 993K | -12% |
| Equity | DKK -11K | +79% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 736 | 344 | 389 | 449 | 674 |
| Staff expenses | -468 | -383 | -404 | -457 | -424 |
| EBITDA | 268 | -45 | -14 | -8 | 250 |
| Depreciation & amort. | -193 | -193 | -193 | -193 | -193 |
| EBIT | 75 | -238 | -207 | -201 | 57 |
| Net financials | -59 | -53 | -53 | -40 | -28 |
| Profit before tax | 15 | -291 | -260 | -241 | 29 |
| Tax | 3 | 66 | -0 | -0 | -13 |
| Net profit | 12 | -357 | -260 | -241 | 42 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.881 | 1.522 | 1.309 | 1.129 | 993 |
| Equity | -195 | -552 | -812 | -53 | -11 |
| Long-term debt | 1.938 | 1.990 | 2.044 | 1.135 | 915 |
| Short-term debt | 138 | 84 | 77 | 47 | 89 |
| Total debt | 2.076 | 2.074 | 2.121 | 1.182 | 1.004 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
PM Management | Management | 2019 |
MG Management | Management | 2024 |
| Former (1) | ||
CF Management | Management | 2019 – 2024 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Frederiksen | Management | 0 companies |
| Peter Madsen | Management | 0 companies |
| Martina Grølsted | Management | 0 companies |