| Revenue | DKK 9,3M | -28% |
| EBITDA | DKK -363K | -108% |
| Net profit | DKK -2,8M | -274% |
| Total assets | DKK 7,9M | -55% |
| Equity | DKK -9,1M | -68% |
| Employees | 11 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 6.913 | 7.151 | 11.940 | 12.989 | 9.297 |
| Staff expenses | -8.071 | -4.321 | -6.966 | -8.269 | -9.660 |
| EBITDA | -1.157 | 2.830 | 4.975 | 4.719 | -363 |
| Depreciation & amort. | -3.299 | -3.702 | -3.541 | -2.563 | -2.434 |
| EBIT | -4.456 | -871 | 1.434 | 2.156 | -2.797 |
| Net financials | 1.232 | -1.900 | -2.634 | -557 | 13 |
| Profit before tax | -3.224 | -2.772 | -1.200 | 1.599 | -2.784 |
| Tax | -224 | 144 | -0 | -0 | -0 |
| Net profit | -3.000 | -2.916 | -1.200 | 1.599 | -2.784 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 25.719 | 23.831 | 20.980 | 17.638 | 7.851 |
| Equity | -2.960 | -5.876 | -6.940 | -5.395 | -9.068 |
| Long-term debt | 19.286 | 21.329 | 20.912 | 15.468 | 14.067 |
| Short-term debt | 9.393 | 8.377 | 7.009 | 7.565 | 2.851 |
| Total debt | 28.679 | 29.706 | 27.920 | 23.033 | 16.918 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 2020 | — | — |
WD Management | Management | 2024 | — | — |
JM Management | Management | 2019 | — | — |
CH Management | Management | 2019 | — | — |
MH Management | Management | 2023 | — | — |
PC Management | Management | 2019 | — | — |
WF Management | Management | 2025 | — | — |
JK Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Justin Alexander Brady | Management | 0 companies |
| William Dobie | Management | 0 companies |
| John Michael Girdley | Management | 0 companies |
| Christopher Holland Burney | Management | 0 companies |
| Martin Hvass Mørup | Management | 0 companies |
| Paul Crandle Salisbury | Management | 0 companies |
| William Francis Dobie | Management | 0 companies |
| Jacob Koch Blicher | Management | 0 companies |