| Revenue | DKK -1,1M | -123% |
| EBITDA | DKK -1,2M | +88% |
| Net profit | DKK -5,4M | +34% |
| Total assets | DKK 127,7M | -5% |
| Equity | DKK 38,6M | -12% |
| Employees | 6 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 13.003 | 20.905 | 42.527 | 4.958 | -1.133 |
| Staff expenses | -0 | -0 | -1.912 | -2.961 | -0 |
| EBITDA | 13.003 | 20.905 | 40.615 | -9.803 | -1.225 |
| Depreciation & amort. | -7.826 | -5.885 | -7.575 | -3.911 | -3.998 |
| EBIT | 5.177 | 15.020 | 33.040 | -13.714 | -5.223 |
| Net financials | -3.059 | -1.647 | -833 | 3.230 | -1.748 |
| Profit before tax | 2.118 | 13.373 | 32.207 | -10.483 | -6.970 |
| Tax | 467 | 2.947 | 7.087 | -2.250 | -1.528 |
| Net profit | 1.651 | 10.426 | 25.120 | -8.233 | -5.442 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 87.434 | 87.735 | 124.811 | 133.893 | 127.679 |
| Equity | 29.701 | 40.127 | 52.248 | 44.014 | 38.572 |
| Long-term debt | 26.331 | 15.554 | 40.128 | 70.188 | 67.575 |
| Short-term debt | 30.935 | 28.599 | 27.789 | 14.365 | 16.875 |
| Total debt | 57.266 | 44.153 | 67.917 | 84.553 | 84.451 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
DG Management | Management | 2025 |
MF Management | Management | 2023 |
| Former (5) | ||
JC Management | Management | 2023 – 2025 |
TJ Management | Management | 2019 – 2019 |
KN Management | Management | 2020 – 2023 |
KC Management | Management | 2023 – 2023 |
JS Management | Management | 2019 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2019 – 2022 | |
| Chairman | 2019 – 2022 | |
| Chairman | 2022 – 2023 | |
| Board of Directors | 2019 – 2022 | |
| Chairman | 2019 – 2019 | |
| Board of Directors | 2019 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jeppe Christian Klug Madsen | Management | 0 companies |
| Thomas Jung Johansen | Management | 0 companies |
| Ditlev Gjedsig Høgh | Management | 0 companies |
| Kim Nielsen | Management | 0 companies |
| Massimo Forti | Management | 0 companies |
| Kenneth Christian Hansen | Management | 0 companies |
| Jakob Stausholm | Management | 0 companies |
| Jens Henrik Pontoppidan Pedersen | Board of Directors | 0 companies |
| Søren Martin Nymann | Chairman | 0 companies |
| Kenneth Sørensen | Chairman | 0 companies |
| Jens Bak Ibsen | Board of Directors | 0 companies |
| Lasse Buhl Jørgensen | Chairman | 0 companies |
| Louise Lundsby Johansen | Board of Directors | 0 companies |