| Revenue | DKK 278K | +326% |
| EBITDA | DKK 278K | +894% |
| Net profit | DKK 199K | +5411% |
| Total assets | DKK 1,4M | +43% |
| Equity | DKK 435K | +84% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 8 | 117 | 65 | 278 |
| Staff expenses | -82 | -41 | -37 | -0 |
| EBITDA | -73 | 76 | 28 | 278 |
| Depreciation & amort. | -23 | -23 | -23 | -23 |
| EBIT | -96 | 53 | 5 | 255 |
| Net financials | -1 | -0 | 0 | 1 |
| Profit before tax | -98 | 53 | 5 | 256 |
| Tax | -21 | 12 | 9 | 57 |
| Net profit | -76 | 40 | -4 | 199 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 278 | 833 | 961 | 1.371 |
| Equity | -36 | 379 | 236 | 435 |
| Long-term debt | 114 | 93 | 116 | 124 |
| Short-term debt | 200 | 360 | 610 | 812 |
| Total debt | 314 | 453 | 725 | 936 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CJ Management | Management | 2022 |
| Former (4) | ||
CJ Management | Management | 2020 – 2022 |
KS Management | Management | 2020 – 2022 |
KN Management | Management | 2020 – 2022 |
NJ Management | Management | 2020 – 2022 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2022 | |
| Individual | 15–19.99% | 15–19.99% | 2022 | |
| Individual | 10–14.99% | 10–14.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Juel Madsen | Management | 0 companies |
| Camilla Juel Madsen | Management | 0 companies |
| Kristine Swalethorp | Management | 0 companies |
| Katrine Nini Enemark | Management | 0 companies |
| Nayamaria Juhl | Management | 0 companies |