| Revenue | DKK 4M | +46% |
| EBITDA | DKK 6,7M | -16% |
| Net profit | DKK 3,5M | +10% |
| Total assets | DKK 99,9M | +4% |
| Equity | DKK 37,3M | +11% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -12 | -74 | 19 | 2.706 | 3.960 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 18.001 | 17.136 | 19 | 7.962 | 6.650 |
| Depreciation & amort. | 9.006 | 8.605 | -11.747 | -0 | -0 |
| EBIT | 8.995 | 8.531 | -11.727 | 7.962 | 6.650 |
| Net financials | -1 | -926 | -3.259 | -3.834 | -2.099 |
| Profit before tax | 8.994 | 7.606 | -14.986 | 4.129 | 4.551 |
| Tax | -0 | 1.673 | -3.093 | 908 | 1.002 |
| Net profit | 8.994 | 5.932 | -11.893 | 3.220 | 3.549 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 15.015 | 87.467 | 91.916 | 96.355 | 99.886 |
| Equity | 9.995 | 15.927 | 4.034 | 33.755 | 37.304 |
| Long-term debt | 0 | 0 | 0 | 59.898 | 59.148 |
| Short-term debt | 5.020 | 69.866 | 87.881 | 2.702 | 3.277 |
| Total debt | 5.020 | 69.866 | 87.881 | 62.600 | 62.425 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
CP Management | Management | 2023 – 2024 |
PH Management | Management | 2022 – 2022 |
CK Management | Management | 2020 – 2023 |
HH Management | Management | 2022 – 2023 |
MA Management | Management | 2021 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Chairman | 2024 | |
| Former (3) | ||
| Chairman | 2020 – 2021 | |
| Board of Directors | 2020 – 2021 | |
| Chairman | 2023 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2021 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Porsgaard | Management | 0 companies |
| Peter Heide Wessel | Management | 0 companies |
| Charles Kastberg Christensen | Management | 0 companies |
| Henrik Hansen | Management | 0 companies |
| Michael Antitsch Mortensen | Management | 0 companies |
| Marie-Louise Kastberg Christensen | Chairman | 0 companies |
| Jacob Riiser de Lichtenberg | Board of Directors | 0 companies |
| Christian Kastberg Christensen | Board of Directors | 0 companies |
| Emil Jonatan Harritshøj Sachmann | Board of Directors | 0 companies |
| Michael Visby Berthelsen | Chairman | 0 companies |
| Henrik Hede-Nielsen | Chairman | 0 companies |