| Revenue | DKK 1,2M | +32% |
| EBITDA | DKK 49K | +134% |
| Net profit | DKK -250K | +57% |
| Total assets | DKK 1,9M | +11% |
| Equity | DKK 562K | -31% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 768 | 418 | 1.329 | 921 | 1.215 |
| Staff expenses | -0 | -0 | -213 | -1.066 | -1.165 |
| EBITDA | 768 | 418 | 1.116 | -144 | 49 |
| Depreciation & amort. | -373 | -494 | -523 | -593 | -343 |
| EBIT | 396 | -75 | 592 | -737 | -294 |
| Net financials | -28 | -10 | -1 | -16 | -27 |
| Profit before tax | 368 | -85 | 591 | -753 | -321 |
| Tax | 83 | -17 | 133 | -166 | -71 |
| Net profit | 285 | -68 | 458 | -588 | -250 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.206 | 2.044 | 2.342 | 1.715 | 1.911 |
| Equity | 1.605 | 1.537 | 1.400 | 812 | 562 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 529 | 452 | 907 | 903 | 1.349 |
| Total debt | 529 | 452 | 907 | 903 | 1.349 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
CB Management | Management | 2023 |
AK Management | Management | 2023 |
| Former (6) | ||
SA Management | Management | 2021 – 2022 |
AB Management | Management | 2022 – 2023 |
CD Management | Management | 2022 – 2023 |
AG Management | Management | 2021 – 2022 |
CE Management | Management | 2021 – 2022 |
MH Management | Management | 2020 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Chairman | 2023 – 2023 | |
| Board of Directors | 2023 – 2023 | |
| Board of Directors | 2023 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 100% | 100% | 2023 | |
| Company | 15–19.99% | 15–19.99% | 2021 | |
| Company | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Adler Stoklund | Management | 0 companies |
| Ane Bruhn Nielsen | Management | 0 companies |
| Calvin Dale Anderson | Management | 0 companies |
| Anders Georg Pontus Gustafsson | Management | 0 companies |
| Christoffer Eric Olof Marköö | Management | 0 companies |
| Carsten Blaabjerg Veje | Management | 0 companies |
| Michael Hansen | Management | 0 companies |
| Anders Kaasing | Management | 0 companies |
| Morten Halskov Nielsen | Chairman | 0 companies |
| Claus Bertelsen | Board of Directors | 0 companies |
| Bent Kærsgaard | Board of Directors | 0 companies |