| Revenue | DKK -1,1M | +15% |
| EBITDA | DKK -2,4M | -19% |
| Net profit | DKK -3,1M | -22% |
| Total assets | DKK 3,4M | +92% |
| Equity | DKK -1,9M | +11% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | -1.257 | -387 | -966 | -1.111 |
| Staff expenses | -848 | -296 | -1.065 | -1.303 |
| EBITDA | -2.105 | -683 | -2.031 | -2.414 |
| Depreciation & amort. | -60 | -204 | -265 | -371 |
| EBIT | -2.166 | -887 | -2.296 | -2.785 |
| Net financials | -66 | -288 | -236 | -292 |
| Profit before tax | -2.231 | -1.174 | -2.532 | -3.076 |
| Tax | -0 | -0 | -0 | -0 |
| Net profit | -2.231 | -1.174 | -2.532 | -3.076 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 1.208 | 971 | 1.753 | 3.364 |
| Equity | -1.421 | -2.596 | -2.128 | -1.904 |
| Long-term debt | 2.379 | 2.503 | 2.651 | 2.272 |
| Short-term debt | 251 | 1.064 | 1.229 | 2.996 |
| Total debt | 2.630 | 3.567 | 3.881 | 5.268 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2020 | — | — |
MB Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Boel Business Holding ApS | Company | 20.0% | 20.0% | 2024 |
Hanseref Holding ApS | Company | 20.0% | 20.0% | 2024 |
C. Norby Invest ApS | Company | 20.0% | 20.0% | 2024 |
BP ØSTERBERG HOLDING ApS | Company | 20.0% | 20.0% | 2021 |
JAF HOLDING ApS | Company | 5.0% | 5.0% | 2021 |
EDORA A/S | Company | 5.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Lena Boel Graversen | Management | 0 companies |
| Mads Baden Hansen | Management | 0 companies |
| Jesper Ratza Hansen | Board of Directors | 0 companies |
| Peter Østerberg | Board of Directors | 0 companies |
| Heidi Frederikke Sigdal | Board of Directors | 0 companies |
| Charlotte Kjærgaard Norby | Board of Directors | 0 companies |
| Frans Bæk Hammer | Chairman | 0 companies |