| Revenue | DKK 3,7B | +3% |
| EBITDA | DKK 232M | +48% |
| Net profit | DKK -21,8M | -191% |
| Total assets | DKK 4,5B | +21% |
| Equity | DKK 1,3B | +1% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | -35 | -52 | 3.574.502 | 3.696.997 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | -35 | -52 | 157.002 | 232.040 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | -35 | -52 | 157.002 | 232.040 |
| Net financials | -54.086 | -24.870 | -118.836 | -129.012 |
| Profit before tax | -54.121 | -24.922 | 38.167 | 18.531 |
| Tax | -656 | 77 | 45.665 | 40.345 |
| Net profit | -53.465 | -24.999 | -7.499 | -21.815 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 1.099.536 | 965.342 | 3.664.709 | 4.452.569 |
| Equity | 470.980 | 965.247 | 1.290.130 | 1.299.658 |
| Long-term debt | 0 | 0 | 1.436.326 | 2.047.243 |
| Short-term debt | 628.556 | 95 | 938.253 | 1.105.669 |
| Total debt | 628.556 | 95 | 2.374.580 | 3.152.912 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
PA Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Axcel VI K/S 2 | Company | 33.3% | 33.3% | 2022 |
Axcel VI K/S | Company | 15.0% | 15.0% | 2022 |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 | |
PKA Private Funds IV K/S | Company | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Frydensberg Rasmussen | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Christian Bamberger Bro | Chairman | 0 companies |
| Christoffer Arthur Müller | Board of Directors | 0 companies |
| Christian Gymos Schmidt-Jacobsen | Board of Directors | 0 companies |