| Revenue | DKK 1,9M | +70% |
| EBITDA | DKK -4,7M | -189% |
| Net profit | DKK -4,2M | +13% |
| Total assets | DKK 13,4M | -10% |
| Equity | DKK -875K | -127% |
| Employees | 17 | — |
| Item | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -1.995 | 4.662 | 10.703 | 1.136 | 1.935 |
| Staff expenses | -3.074 | -5.717 | -9.154 | -2.747 | -5.234 |
| EBITDA | -5.069 | -1.055 | 1.550 | -1.611 | -4.650 |
| Depreciation & amort. | -1.819 | -1.304 | -1.350 | -657 | -1.331 |
| EBIT | -6.887 | -2.358 | 199 | -2.269 | -5.981 |
| Net financials | -487 | -919 | -1.290 | -880 | 733 |
| Profit before tax | -7.374 | -3.278 | -1.091 | -3.149 | -5.248 |
| Tax | -1.622 | -720 | -239 | 1.640 | -1.084 |
| Net profit | -5.752 | -2.558 | -852 | -4.789 | -4.164 |
| Item | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 16.836 | 16.711 | 17.504 | 14.912 | 13.351 |
| Equity | -5.712 | -8.270 | -9.122 | 3.289 | -875 |
| Long-term debt | 15.077 | 8.497 | 8.193 | 997 | 200 |
| Short-term debt | 7.471 | 16.484 | 18.433 | 10.625 | 14.025 |
| Total debt | 22.548 | 24.981 | 26.626 | 11.623 | 14.226 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2024 | — | — |
NB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Progardia Holding ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Bruun Knudsen | Management | 0 companies |
| Niels Bendt Thagaard Hansen | Chief Executive Officer | 0 companies |
| Kjeld Møller Pedersen | Board of Directors | 0 companies |
| Minna Nordahl Friehling | Board of Directors | 0 companies |
| Mikkel Näslund Thagaard | Chairman | 0 companies |
| Claus Toftgaard | Board of Directors | 0 companies |
| Karsten Buchhave | Chairman | 0 companies |
| Mads Lauritsen | Chairman | 0 companies |
| Emma Cordsen Buchhave | Board of Directors | 0 companies |