| Revenue | DKK -827K | -80% |
| EBITDA | DKK -11,7M | +11% |
| Net profit | DKK -13,9M | +7% |
| Total assets | DKK 20,7M | -18% |
| Equity | DKK 10,1M | -26% |
| Employees | 27 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | -540 | -1.931 | 2.263 | -561 | -4.238 | -827 |
| Staff expenses | -1.146 | -4.912 | -8.300 | -8.598 | -8.480 | -10.853 |
| EBITDA | -1.687 | -7.306 | -6.226 | -9.158 | -13.159 | -11.675 |
| Depreciation & amort. | -9 | -46 | -48 | -1.315 | -1.606 | -2.069 |
| EBIT | -1.696 | -7.352 | -6.274 | -10.474 | -14.765 | -13.744 |
| Net financials | -83 | -353 | -480 | -613 | -825 | -822 |
| Profit before tax | -1.778 | -7.705 | -6.754 | -11.087 | -15.590 | -14.566 |
| Tax | -318 | -739 | -1.758 | -744 | -612 | -670 |
| Net profit | -1.461 | -6.966 | -4.996 | -10.342 | -14.978 | -13.896 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 9.547 | 5.953 | 19.271 | 19.983 | 25.123 | 20.650 |
| Equity | 1.779 | -5.186 | 9.941 | 8.274 | 13.791 | 10.142 |
| Long-term debt | 7.258 | 7.591 | 8.013 | 8.349 | 5.347 | 9.994 |
| Short-term debt | 509 | 1.338 | 1.317 | 3.360 | 5.985 | 513 |
| Total debt | 7.767 | 8.929 | 9.330 | 11.709 | 11.333 | 10.508 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BA Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
LK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OF | Board of Directors | 2024 | — | — |
| Chairman | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JoaNic ApS | Company | 25.0% | 25.0% | 2023 |
BEK-PEDERSEN HOLDING ApS | Company | 20.0% | 20.0% | 2023 |
MORTEN MATHIESEN HOLDING ApS | Company | 20.0% | 20.0% | 2023 |
ENERGISK A/S | Company | 5.0% | 5.0% | 2023 |
HERALDYNE ApS | Company | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Brady Anderson | Chief Executive Officer | 0 companies |
| Line Klit Olsen | Chief Executive Officer | 0 companies |
| Ole Fast | Board of Directors | 0 companies |
| Jørgen Iversen | Chairman | 0 companies |
| Anders Bek-Pedersen | Board of Directors | 0 companies |
| Stig Myken | Chairman | 0 companies |
| Thomas Just Sørensen | Board of Directors | 0 companies |
| Søren Hoelgaard Justesen | Board of Directors | 0 companies |
| Morten Mathiesen | Board of Directors | 0 companies |