| Revenue | DKK 8,5M | +28% |
| EBITDA | DKK -3,6M | +83% |
| Net profit | DKK -9,4M | +59% |
| Total assets | DKK 256,5M | -4% |
| Equity | DKK 39,2M | -19% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.942 | 2.298 | 1.917 | 6.606 | 8.479 |
| Staff expenses | -503 | -0 | -0 | -0 | -0 |
| EBITDA | 2.293 | 104.038 | -15.722 | -21.178 | -3.606 |
| Depreciation & amort. | 427 | -0 | -0 | -0 | -0 |
| EBIT | 1.866 | 104.038 | -15.722 | -21.178 | -3.606 |
| Net financials | -3.617 | -3.838 | -1.766 | -7.704 | -8.435 |
| Profit before tax | -1.751 | 100.200 | -17.488 | -28.881 | -12.040 |
| Tax | -385 | 22.044 | -8.787 | -6.225 | -2.649 |
| Net profit | -1.366 | 78.156 | -8.701 | -22.657 | -9.391 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 201.793 | 310.436 | 295.040 | 268.361 | 256.508 |
| Equity | 1.816 | 79.972 | 71.271 | 48.614 | 39.223 |
| Long-term debt | 184.618 | 150.625 | 138.259 | 132.808 | 125.616 |
| Short-term debt | 15.001 | 51.244 | 65.801 | 73.058 | 80.182 |
| Total debt | 199.618 | 201.869 | 204.060 | 205.866 | 205.799 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KF Management | Management | 2026 |
| Former (2) | ||
MB Management | Management | 2021 – 2026 |
PC Management | Management | 2020 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (5) | ||
| Board of Directors | 2020 – 2021 | |
| Chairman | 2021 – 2021 | |
| Chairman | 2021 – 2025 | |
| Board of Directors | 2021 – 2025 | |
| Chairman | 2020 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Byrgesen Hansen | Management | 0 companies |
| Kristian Fredrik Mehus | Management | 0 companies |
| Per Christian Hansen | Management | 0 companies |
| Peter Kjelgaard Rosengreen | Board of Directors | 0 companies |
| Jonas Nyegaard Olesen | Board of Directors | 0 companies |
| Helge Krogsbøl | Chairman | 0 companies |
| Henrik Lildballe | Chairman | 0 companies |
| Cecilie Rust | Chairman | 0 companies |
| Tina Hansen | Board of Directors | 0 companies |
| Michael Antitsch Mortensen | Chairman | 0 companies |