| Revenue | DKK 19,9M | +6% |
| EBITDA | DKK 9,9M | +28% |
| Net profit | DKK 25,5M | -13% |
| Total assets | DKK 342,8M | -20% |
| Equity | DKK 334,3M | -20% |
| Employees | 13 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 26.874 | 18.337 | 12.352 | 18.696 | 19.881 |
| Staff expenses | -8.289 | -8.498 | -9.115 | -10.961 | -9.981 |
| EBITDA | 18.585 | 9.839 | 3.237 | 7.735 | 9.900 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 18.585 | 9.839 | 3.237 | 7.735 | 9.900 |
| Net financials | 39.873 | 20.269 | 22.304 | 29.969 | 22.880 |
| Profit before tax | 58.458 | 30.108 | 25.541 | 37.704 | 32.780 |
| Tax | 12.861 | 6.624 | 5.619 | 8.315 | 7.233 |
| Net profit | 45.597 | 23.484 | 19.922 | 29.389 | 25.547 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 210.001 | 144.770 | 129.071 | 431.075 | 342.829 |
| Equity | 185.997 | 109.481 | 99.403 | 418.793 | 334.340 |
| Long-term debt | 24.004 | 35.289 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 29.668 | 12.282 | 8.489 |
| Total debt | 24.004 | 35.288 | 29.668 | 12.282 | 8.489 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AV Management | Management | 2023 |
| Former (3) | ||
BJ Management | Management | 2022 – 2022 |
DT Management | Management | 2022 – 2023 |
KG Management | Management | 2020 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2026 | |
| Board of Directors | 2023 | |
| Deputy Chairman | 2026 | |
| Former (3) | ||
| Chairman | 2022 – 2026 | |
| Chairman | 2020 – 2022 | |
| Board of Directors | 2022 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Benjamin Juul Johansen | Management | 0 companies |
| Danielle Tindbæk | Management | 0 companies |
| Anne Vintergaard Hasager | Management | 0 companies |
| Kjeld Garlov | Management | 0 companies |
| Andreas Ruben Madsen | Chairman | 0 companies |
| Rasmus Werner Nielsen | Chairman | 0 companies |
| Kim Erik Borau | Chairman | 0 companies |
| Tue Rønholt Hansen | Board of Directors | 0 companies |
| Tue Klitgaard Christensen | Board of Directors | 0 companies |
| Kim Bai Wadstrøm | Deputy Chairman | 0 companies |