| Revenue | DKK 25,8M | +10% |
| EBITDA | DKK 48,4M | -4% |
| Net profit | DKK 22,4M | -5% |
| Total assets | DKK 716M | +3% |
| Equity | DKK 2,1M | +112% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 4.074 | 20.892 | 22.095 | 20.481 | 23.454 | 25.779 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 17.466 | 74.916 | 22.006 | -105.808 | 50.184 | 48.376 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 17.466 | 74.916 | 22.006 | -105.808 | 50.184 | 48.376 |
| Net financials | -4.466 | -20.754 | -21.064 | -21.428 | -21.229 | -22.617 |
| Profit before tax | 13.000 | 54.162 | 942 | -127.236 | 28.955 | 25.759 |
| Tax | 3.113 | 12.899 | 1.062 | -20.164 | 5.505 | 3.380 |
| Net profit | 9.887 | 41.263 | -120 | -107.072 | 23.450 | 22.379 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 724.060 | 792.022 | 804.011 | 674.099 | 692.192 | 716.027 |
| Equity | 21.216 | 64.890 | 80.634 | -34.316 | -17.672 | 2.123 |
| Long-term debt | 682.897 | 689.423 | 680.411 | 681.257 | 432.646 | 682.351 |
| Short-term debt | 16.752 | 20.936 | 23.349 | 27.158 | 276.402 | 28.085 |
| Total debt | 699.649 | 710.359 | 703.760 | 708.415 | 709.048 | 710.436 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2023 | — | — |
JI Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
CC Management | Management | 2022 | — | — |
AL Management | Management | 2025 | — | — |
JN Management | Management | 2020 | — | — |
JS Management | Management | 2020 | — | — |
LP Management | Management | 2025 | — | — |
SE Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Frølund Falkbøll | Management | 0 companies |
| James Iain Robson | Chief Executive Officer | 0 companies |
| Claus Christensen | Management | 0 companies |
| Anna Lina Persson | Management | 0 companies |
| Julie Neerstrand Helweg | Management | 0 companies |
| Jimmi Sofus Stirring | Management | 0 companies |
| Lars Peter Dybdahl | Management | 0 companies |
| Staffan Erik Unge | Chief Executive Officer | 0 companies |