| Revenue | DKK -9,9M | -199% |
| EBITDA | DKK -12,8M | -295% |
| Net profit | DKK -10,7M | -324% |
| Total assets | DKK 21,2M | -36% |
| Equity | DKK 10,5M | -51% |
| Employees | 61 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.237 | 7.010 | 14.924 | 10.046 | -9.925 |
| Staff expenses | -16.620 | -21.141 | -22.480 | -27.130 | -21.978 |
| EBITDA | 596 | 4.606 | 10.754 | 6.561 | -12.780 |
| Depreciation & amort. | -263 | -667 | -707 | -787 | -851 |
| EBIT | 333 | 3.940 | 10.047 | 5.774 | -13.632 |
| Net financials | -137 | -132 | -1 | 334 | -55 |
| Profit before tax | 197 | 3.807 | 10.047 | 6.108 | -13.687 |
| Tax | 44 | 839 | 2.215 | 1.345 | -2.997 |
| Net profit | 153 | 2.969 | 7.832 | 4.763 | -10.690 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 18.059 | 26.009 | 35.043 | 33.285 | 21.158 |
| Equity | 5.577 | 8.545 | 16.377 | 21.141 | 10.451 |
| Long-term debt | 0 | 2.292 | 1.302 | 1.242 | 1.337 |
| Short-term debt | 11.079 | 13.881 | 16.022 | 9.671 | 8.198 |
| Total debt | 11.079 | 16.173 | 17.325 | 10.913 | 9.535 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
SB Management | Management | 2019 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Chairman | 2019 – 2025 | |
| Board of Directors | 2025 – 2025 | |
| Chairman | 2025 – 2025 | |
| Board of Directors | 2025 – 2025 | |
| Board of Directors | 2019 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Brinch Gildenpfennig | Management | 0 companies |
| Brian Møller Dyrholm Pedersen | Chairman | 0 companies |
| Lars Ternholt-Pedersen | Board of Directors | 0 companies |
| Anders Møberg Eriksen | Chairman | 0 companies |
| Preben Rosenkilde | Board of Directors | 0 companies |
| Asger Filsø | Board of Directors | 0 companies |