| Revenue | DKK 2M | +25% |
| EBITDA | DKK 272K | -19% |
| Net profit | DKK 57K | -65% |
| Total assets | DKK 2,9M | +16% |
| Equity | DKK 1M | +6% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 371 | 658 | 752 | 1.621 | 2.021 |
| Staff expenses | -345 | -668 | -731 | -1.287 | -1.749 |
| EBITDA | 26 | -10 | 21 | 335 | 272 |
| Depreciation & amort. | -0 | -0 | -39 | -138 | -175 |
| EBIT | 26 | -10 | -18 | 197 | 97 |
| Net financials | -2 | -4 | -18 | -3 | -20 |
| Profit before tax | 25 | -14 | -36 | 195 | 77 |
| Tax | 6 | -0 | -0 | 33 | 20 |
| Net profit | 19 | -14 | -36 | 162 | 57 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 250 | 376 | 1.573 | 2.484 | 2.871 |
| Equity | 69 | 55 | 819 | 981 | 1.038 |
| Long-term debt | 0 | 0 | 267 | 319 | 379 |
| Short-term debt | 181 | 321 | 487 | 1.166 | 1.442 |
| Total debt | 181 | 321 | 754 | 1.485 | 1.820 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Management | Management | 2024 | — | — |
RC Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kjærsvold Holding ApS | Company | 20.0% | 20.0% | 2022 |
BCAIR ApS | Company | 20.0% | 20.0% | 2022 |
| Individual | 15.0% | 15.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 | |
CARSTEN BJERG HOLDING ApS | Company | 10.0% | 10.0% | 2022 |
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jimmy Preben von Eggers Kjærsvold | Management | 0 companies |
| René Carl Madsen-Stelter | Management | 0 companies |
| Allan Bach Christensen | Board of Directors | 0 companies |
| Carsten Bjerg | Board of Directors | 0 companies |