| Revenue | DKK 20M | +8% |
| EBITDA | DKK 65,9M | +141% |
| Net profit | DKK 66,1M | +453% |
| Total assets | DKK 550,1M | +9% |
| Equity | DKK 538,7M | +9% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.152 | 5.215 | 17.623 | 18.475 | 19.996 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6.226 | -21.451 | -30.953 | 27.304 | 65.936 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6.226 | -21.451 | -30.953 | 27.304 | 65.936 |
| Net financials | 19.765 | -40.741 | -8.479 | -15.738 | 164 |
| Profit before tax | 21.917 | -35.526 | -39.433 | 11.566 | 66.100 |
| Tax | -0 | -0 | -0 | -381 | -0 |
| Net profit | 21.917 | -35.526 | -39.433 | 11.947 | 66.100 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 269.810 | 230.333 | 492.763 | 504.477 | 550.071 |
| Equity | 123.957 | 88.430 | 48.997 | 494.175 | 538.675 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 145.853 | 141.902 | 443.765 | 10.302 | 11.397 |
| Total debt | 145.853 | 141.902 | 443.765 | 10.302 | 11.397 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Project Vortex Partnerselskab | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Berger Hjortholt | Management | 0 companies |
| Solveig Birte Rannje | Board of Directors | 0 companies |
| Bente Stamp | Board of Directors | 0 companies |
| Jesper Werther Ahm | Board of Directors | 0 companies |
| Jan Dybdahl Østergaard | Board of Directors | 0 companies |
| Tina Kruse Nielsen | Board of Directors | 0 companies |
| Søren Tang Kristensen | Chairman | 0 companies |
| Kim Hoppe Revald | Board of Directors | 0 companies |