| Revenue | DKK 798K | +2% |
| EBITDA | DKK -1,8M | +12% |
| Net profit | DKK -1,6M | +14% |
| Total assets | DKK 1,7M | -43% |
| Equity | DKK -1,8M | -661% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 302 | 1.164 | 354 | 779 | 798 |
| Staff expenses | -248 | -1.259 | -2.146 | -2.832 | -2.254 |
| EBITDA | 54 | -95 | -1.792 | -2.052 | -1.801 |
| Depreciation & amort. | -9 | -10 | -10 | -10 | -0 |
| EBIT | 45 | -105 | -1.802 | -2.063 | -1.801 |
| Net financials | -0 | -1 | -13 | -22 | -80 |
| Profit before tax | 45 | -106 | -1.816 | -2.085 | -1.881 |
| Tax | 15 | -22 | -397 | -283 | -330 |
| Net profit | 30 | -83 | -1.419 | -1.802 | -1.551 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 302 | 446 | 3.113 | 2.916 | 1.657 |
| Equity | 70 | -13 | 1.568 | -234 | -1.785 |
| Long-term debt | 0 | 0 | 1.411 | 3.035 | 3.114 |
| Short-term debt | 231 | 459 | 134 | 116 | 328 |
| Total debt | 231 | 459 | 1.545 | 3.151 | 3.442 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JL Management | Management | 2019 |
MB Management | Management | 2019 |
| Former (1) | ||
LA Management | Management | 2019 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2022 | |
| Board of Directors | 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Lucas August Berner | Management | 0 companies |
| Jakob Ludvig Løkkegaard-Friese | Management | 0 companies |
| Mathias Bang Madsen | Management | 0 companies |
| Hisham Jacob Maroun | Chairman | 0 companies |
| Henrik Daldorph Nielsen | Board of Directors | 0 companies |