| Revenue | DKK 2,6M | -14% |
| EBITDA | DKK -1,1M | -522% |
| Net profit | DKK -1,2M | -1747% |
| Total assets | DKK 3,8M | -20% |
| Equity | DKK 470K | -73% |
| Employees | 13 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.911 | 2.949 | 2.978 | 3.010 | 2.589 |
| Staff expenses | -2.300 | -2.067 | -2.629 | -2.740 | -3.033 |
| EBITDA | 611 | 882 | 349 | 271 | -1.142 |
| Depreciation & amort. | -80 | -131 | -255 | -316 | -302 |
| EBIT | 531 | 751 | 94 | -46 | -1.444 |
| Net financials | 108 | 70 | -36 | -39 | -158 |
| Profit before tax | 640 | 821 | 58 | -84 | -1.602 |
| Tax | 141 | 181 | 13 | -17 | -356 |
| Net profit | 499 | 640 | 45 | -67 | -1.246 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.360 | 3.582 | 5.159 | 4.762 | 3.826 |
| Equity | 1.499 | 1.739 | 1.784 | 1.716 | 470 |
| Long-term debt | 380 | 191 | 0 | 0 | 0 |
| Short-term debt | 2.451 | 1.602 | 3.314 | 3.002 | 3.356 |
| Total debt | 2.831 | 1.793 | 3.314 | 3.002 | 3.356 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JJ Management | Management | 2020 |
LA Management | Management | 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2020 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2020 | |
| Company | 50–66.65% | 50–66.65% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Jensen Bach | Management | 0 companies |
| Lars Abrahamsen | Management | 0 companies |
| Finn Erik Kristiansen | Chairman | 0 companies |