| Revenue | DKK 444K | +21% |
| EBITDA | DKK 140K | -6% |
| Net profit | DKK -263K | +19% |
| Total assets | DKK 9,9M | +0% |
| Equity | DKK 393K | -32% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.158 | 3.447 | 7.677 | 367 | 444 |
| Staff expenses | -124 | -754 | -450 | -17 | -0 |
| EBITDA | 3.428 | 616 | 6.995 | 149 | 140 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.428 | 616 | 6.995 | 149 | 140 |
| Net financials | -369 | -585 | -360 | -473 | -402 |
| Profit before tax | 3.058 | 32 | 6.635 | -325 | -263 |
| Tax | 673 | 7 | -0 | -0 | -0 |
| Net profit | 2.385 | 25 | 6.635 | -325 | -263 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 21.295 | 18.331 | 9.907 | 9.850 | 9.865 |
| Equity | 2.425 | 2.450 | 901 | 577 | 393 |
| Long-term debt | 11.335 | 10.946 | 4.625 | 4.684 | 4.684 |
| Short-term debt | 7.535 | 4.255 | 4.381 | 4.590 | 4.788 |
| Total debt | 18.870 | 15.201 | 9.006 | 9.273 | 9.472 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OB Management | Management | 2019 | — | — |
JB Management | Management | 2019 | — | — |
JT Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IF Invest ApS | Company | 33.3% | 33.3% | 2023 |
KEJ Holding 2015 ApS | Company | 33.3% | 33.3% | 2023 |
Bangmao Invest ApS | Company | 10.0% | 10.0% | 2019 |
Oden Invest ApS | Company | 10.0% | 10.0% | 2019 |
Hold Mig Invest ApS | Company | 10.0% | 10.0% | 2019 |
TKragh Invest ApS | Company | 25.0% | 25.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Oliver Bjerre Denal | Management | 0 companies |
| Jacob Bang Marcussen | Management | 0 companies |
| Jacob Thrane Kragh | Management | 0 companies |
| Kenneth Bo Stokholm Jørgensen | Board of Directors | 0 companies |
| Andreas Gefke | Board of Directors | 0 companies |
| Lasse Ingeman Michaelsen | Chairman | 0 companies |