| Revenue | DKK 7,7M | +19% |
| EBITDA | DKK 22,1M | +168% |
| Net profit | DKK 13,7M | +922% |
| Total assets | DKK 179,8M | +8% |
| Equity | DKK 45M | +39% |
| Employees | — | — |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | 6.782 | 9.326 | 6.507 | 7.741 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | 6.782 | 4.790 | 8.213 | 22.050 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | 6.782 | 4.790 | 8.213 | 22.050 |
| Net financials | -206 | -7.289 | -6.499 | -4.517 |
| Profit before tax | 6.576 | -2.499 | 1.715 | 17.533 |
| Tax | 1.717 | -550 | 377 | 3.857 |
| Net profit | 4.859 | -1.949 | 1.338 | 13.676 |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Total assets | 139.678 | 162.166 | 166.040 | 179.833 |
| Equity | 4.899 | 30.950 | 32.288 | 44.964 |
| Long-term debt | 0 | 128.581 | 127.663 | 122.638 |
| Short-term debt | 133.062 | 1.467 | 3.566 | 6.327 |
| Total debt | 133.062 | 130.048 | 131.228 | 128.966 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
PØ Management | Management | 2021 – 2022 |
RB Management | Management | 2021 – 2022 |
TB Management | Management | 2021 – 2022 |
KB Management | Management | 2021 – 2022 |
TJ Management | Management | 2021 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2024 | |
| Chairman | 2022 | |
| Former (1) | ||
| Board of Directors | 2022 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Østergaard | Management | 0 companies |
| René Birch | Management | 0 companies |
| Thomas Bertelsen | Management | 0 companies |
| Kenneth Biirsdahl | Management | 0 companies |
| Thomas Jakob Bøgild-Jakobsen | Management | 0 companies |
| Jacob Riiser de Lichtenberg | Board of Directors | 0 companies |
| Emil Jonatan Harritshøj Sachmann | Board of Directors | 0 companies |
| Michael Visby Berthelsen | Chairman | 0 companies |
| Henrik Nørmark | Board of Directors | 0 companies |