| Revenue | DKK 9,2M | -32% |
| EBITDA | DKK 24,3M | +206% |
| Net profit | DKK 14M | +951% |
| Total assets | DKK 239,6M | +8% |
| Equity | DKK 52,7M | +36% |
| Employees | — | — |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | 12.749 | 916 | 13.573 | 9.171 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | 12.749 | 916 | 7.948 | 24.295 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | 12.749 | 916 | 7.948 | 24.295 |
| Net financials | -222 | -220 | -10.057 | -6.347 |
| Profit before tax | 12.527 | 695 | -2.108 | 17.949 |
| Tax | 3.208 | 173 | -464 | 3.949 |
| Net profit | 9.319 | 522 | -1.644 | 14.000 |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Total assets | 113.352 | 220.043 | 221.616 | 239.572 |
| Equity | 9.359 | 9.881 | 38.737 | 52.737 |
| Long-term debt | 0 | 0 | 171.630 | 169.030 |
| Short-term debt | 100.785 | 206.739 | 8.290 | 7.382 |
| Total debt | 100.785 | 206.739 | 179.920 | 176.412 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
PØ Management | Management | 2021 – 2023 |
RB Management | Management | 2021 – 2022 |
TB Management | Management | 2021 – 2023 |
KB Management | Management | 2021 – 2022 |
MC Management | Management | 2023 – 2023 |
TJ Management | Management | 2021 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2024 | |
| Chairman | 2023 | |
| Former (1) | ||
| Board of Directors | 2023 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| 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 |
| Maria Charlotte Sneftrup | 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 |