| Revenue | DKK 4M | -77% |
| EBITDA | DKK -354K | -103% |
| Net profit | DKK -10,7M | -1399% |
| Total assets | DKK 131,3M | -16% |
| Equity | DKK 44,9M | -32% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -137 | 11.987 | 22.702 | 17.101 | 3.964 |
| Staff expenses | -162 | -2.011 | -3.269 | -3.349 | -3.569 |
| EBITDA | -299 | 9.976 | 19.433 | 13.751 | -354 |
| Depreciation & amort. | -2 | -2.794 | -6.049 | -6.530 | -9.599 |
| EBIT | -301 | 7.182 | 13.383 | 7.221 | -9.953 |
| Net financials | -362 | -1.897 | 4.725 | -6.127 | -3.708 |
| Profit before tax | -662 | 5.286 | 18.109 | 1.095 | -13.661 |
| Tax | 162 | 853 | 3.913 | 273 | -2.988 |
| Net profit | -824 | 4.433 | 14.195 | 822 | -10.673 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 57.077 | 104.665 | 118.133 | 155.476 | 131.266 |
| Equity | 14.200 | 18.632 | 32.828 | 65.593 | 44.920 |
| Long-term debt | 41.634 | 76.266 | 73.645 | 65.208 | 54.132 |
| Short-term debt | 1.081 | 9.167 | 11.233 | 15.403 | 23.230 |
| Total debt | 42.715 | 85.433 | 84.878 | 80.612 | 77.362 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LF Management | Management | 2023 |
| Former (2) | ||
MN Management | Management | 2021 – 2023 |
KJ Management | Management | 2021 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2023 | |
| Board of Directors | 2023 | |
| Former (2) | ||
| Board of Directors | 2020 – 2025 | |
| Chairman | 2020 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Niær Kristensen | Management | 0 companies |
| Lars Fahnø Frandsen | Management | 0 companies |
| Kim Juel Aarskov | Management | 0 companies |
| Thomas Hedegaard | Chairman | 0 companies |
| Allan Skovbo Mikkelsen | Board of Directors | 0 companies |
| Rune Ledgaard Sørensen | Board of Directors | 0 companies |
| Lasse Nielsen | Chairman | 0 companies |