| Revenue | DKK 2,9M | +4% |
| EBITDA | DKK 2,8M | +147% |
| Net profit | DKK -398K | +94% |
| Total assets | DKK 88,9M | +0% |
| Equity | DKK 26,5M | +122% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.705 | -1.656 | 2.253 | 2.825 | 2.947 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.705 | 561 | 6.281 | -6.042 | 2.828 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.705 | 561 | 6.281 | -6.042 | 2.828 |
| Net financials | -613 | -1.039 | -340 | -1.801 | -3.341 |
| Profit before tax | 2.416 | -478 | 5.941 | -7.843 | -513 |
| Tax | 532 | 426 | 1.031 | -844 | -114 |
| Net profit | 1.885 | -904 | 4.910 | -7.000 | -398 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 92.037 | 93.813 | 97.596 | 88.781 | 88.892 |
| Equity | 1.925 | 1.021 | 5.931 | 11.931 | 26.533 |
| Long-term debt | 45.484 | 1.239 | 57.064 | 56.899 | 57.040 |
| Short-term debt | 44.337 | 90.672 | 33.569 | 19.950 | 5.319 |
| Total debt | 89.821 | 91.911 | 90.634 | 76.850 | 62.359 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MB Management | Management | 2022 |
| Former (2) | ||
JB Management | Management | 2020 – 2022 |
CA Management | Management | 2020 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (2) | ||
| Chairman | 2022 – 2025 | |
| Board of Directors | 2022 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Individual | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Bisgaard-Frantzen | Management | 0 companies |
| Casper Anker Jørgensen | Management | 0 companies |
| Michael Byrgesen Hansen | Management | 0 companies |
| Jonas Nyegaard Olesen | Board of Directors | 0 companies |
| Henrik Lildballe | Chairman | 0 companies |
| Cecilie Rust | Chairman | 0 companies |
| Tina Hansen | Board of Directors | 0 companies |