| Revenue | DKK 13,4M | -2% |
| EBITDA | DKK 11M | +6% |
| Net profit | DKK -1,9M | +63% |
| Total assets | DKK 281,2M | -1% |
| Equity | DKK 75,7M | +102% |
| Employees | — | — |
| Item | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -332 | 10.281 | 14.644 | 13.652 | 13.413 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -332 | 46.203 | 16.565 | 10.369 | 10.979 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -332 | 46.203 | 16.565 | 10.369 | 10.979 |
| Net financials | -99 | -3.303 | -4.510 | -16.850 | -13.346 |
| Profit before tax | -431 | 42.900 | 12.055 | -6.481 | -2.367 |
| Tax | -95 | 9.451 | 2.640 | -1.426 | -516 |
| Net profit | -336 | 33.449 | 9.415 | -5.055 | -1.851 |
| Item | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 154.066 | 290.118 | 291.296 | 284.805 | 281.208 |
| Equity | -286 | 33.163 | 42.578 | 37.523 | 75.672 |
| Long-term debt | 0 | 184.810 | 182.084 | 178.972 | 174.878 |
| Short-term debt | 154.353 | 58.516 | 51.844 | 54.626 | 17.413 |
| Total debt | 154.353 | 243.326 | 233.928 | 233.598 | 192.291 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JS Management | Management | 2021 |
| Former (3) | ||
RS Management | Management | 2020 – 2021 |
ML Management | Management | 2020 – 2021 |
JK Chief Executive Officer | Chief Executive Officer | 2020 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2021 | |
| Former (5) | ||
| Chairman | 2020 – 2020 | |
| Chairman | 2020 – 2021 | |
| Board of Directors | 2020 – 2021 | |
| Board of Directors | 2020 – 2020 | |
| Board of Directors | 2020 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Rikke Sørensen | Management | 0 companies |
| Morten Lykke | Management | 0 companies |
| Jakob Schultz Nielsen | Management | 0 companies |
| Jan Kvolbæk Poulsen | Chief Executive Officer | 0 companies |
| Henrik Burkal | Chairman | 0 companies |
| Finn Birkjær Nielsen | Chairman | 0 companies |
| Thomas Olander From | Board of Directors | 0 companies |
| Mikkel Thomsen Hammershøj | Chairman | 0 companies |
| Torben Lennart Sørensen | Board of Directors | 0 companies |
| Anders René Jensen | Board of Directors | 0 companies |