| Revenue | DKK -1,6M | -141% |
| EBITDA | DKK -4,5M | -1061% |
| Net profit | DKK -14,1M | -184% |
| Total assets | DKK 58,9M | -10% |
| Equity | DKK -13,3M | -1657% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -975 | 833 | 8.745 | 3.812 | -1.565 |
| Staff expenses | -517 | -2.855 | -3.144 | -3.344 | -2.932 |
| EBITDA | -1.492 | -2.022 | 5.601 | 468 | -4.497 |
| Depreciation & amort. | -312 | -2.850 | -1.393 | -2.848 | -3.539 |
| EBIT | -1.804 | -4.872 | 4.207 | -2.380 | -8.036 |
| Net financials | -287 | 685 | -3.320 | -3.983 | -3.294 |
| Profit before tax | -2.090 | -4.187 | 887 | -6.363 | -11.329 |
| Tax | -474 | -921 | 195 | -1.396 | 2.799 |
| Net profit | -1.617 | -3.266 | 692 | -4.967 | -14.128 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 57.809 | 64.942 | 67.752 | 65.574 | 58.945 |
| Equity | -1.401 | -4.667 | -3.975 | 853 | -13.276 |
| Long-term debt | 28.249 | 36.920 | 35.755 | 27.220 | 35.704 |
| Short-term debt | 30.961 | 32.688 | 35.971 | 37.501 | 36.517 |
| Total debt | 59.209 | 69.608 | 71.726 | 64.722 | 72.221 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MR Chief Executive Officer | Chief Executive Officer | 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2024 | |
| Chairman | 2024 | |
| Board of Directors | 2024 | |
| Former (3) | ||
| Board of Directors | 2019 – 2021 | |
| Chairman | 2019 – 2021 | |
| Board of Directors | 2019 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Rokkedal | Chief Executive Officer | 0 companies |
| Mads Kristensen | Board of Directors | 0 companies |
| Rasmus Toft | Board of Directors | 0 companies |
| Peter Michael Larsen Stevns | Chairman | 0 companies |
| Peter Damgaard Nielsen | Chairman | 0 companies |
| Susanne Rokkedal | Board of Directors | 0 companies |
| Svend Kristian Hoff | Board of Directors | 0 companies |