| Revenue | DKK 4,7M | -4% |
| EBITDA | DKK 4,9M | +878% |
| Net profit | DKK 1,2M | +139% |
| Total assets | DKK 108,8M | +0% |
| Equity | DKK 26,8M | +5% |
| Employees | — | — |
| Item | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -22 | 610 | 1.744 | 4.922 | 4.724 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -26 | 18.850 | 16.107 | -629 | 4.894 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -26 | 18.850 | 16.107 | -629 | 4.894 |
| Net financials | 8 | 35 | -18 | -3.244 | -3.366 |
| Profit before tax | -18 | 18.885 | 16.088 | -3.873 | 1.528 |
| Tax | -3 | 4.155 | 3.540 | -852 | 336 |
| Net profit | -15 | 14.731 | 12.548 | -3.021 | 1.192 |
| Item | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 15.242 | 82.093 | 114.386 | 108.691 | 108.847 |
| Equity | 25 | 14.755 | 27.303 | 25.582 | 26.774 |
| Long-term debt | 24 | 866 | 74.127 | 74.011 | 73.850 |
| Short-term debt | 15.193 | 62.280 | 5.606 | 2.959 | 1.984 |
| Total debt | 15.193 | 63.147 | 79.733 | 76.970 | 75.834 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KF Management | Management | 2026 |
| Former (3) | ||
HJ Management | Management | 2020 – 2022 |
JC Management | Management | 2020 – 2022 |
MB Management | Management | 2022 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (2) | ||
| Chairman | 2022 – 2025 | |
| Board of Directors | 2022 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Jørn Grauenkjær Gregersen | Management | 0 companies |
| Jens Christian Skifter | Management | 0 companies |
| Michael Byrgesen Hansen | Management | 0 companies |
| Kristian Fredrik Mehus | Management | 0 companies |
| Jonas Nyegaard Olesen | Board of Directors | 0 companies |
| Henrik Lildballe | Chairman | 0 companies |
| Cecilie Rust | Chairman | 0 companies |
| Tina Hansen | Board of Directors | 0 companies |