| Revenue | DKK 3,8M | -8% |
| EBITDA | DKK 488K | +172% |
| Net profit | DKK -1,8M | -250% |
| Total assets | DKK 540,4M | +0% |
| Equity | DKK 374,3M | +6% |
| Employees | 3 | — |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | 856 | 2.063 | 4.166 | 3.828 |
| Staff expenses | -1.027 | -1.920 | -3.986 | -3.340 |
| EBITDA | -171 | 143 | 180 | 488 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | -171 | 143 | 180 | 488 |
| Net financials | -39 | 8.444 | -2.467 | -5.436 |
| Profit before tax | -210 | 8.587 | -2.288 | -4.947 |
| Tax | -46 | -2.510 | -3.472 | -3.177 |
| Net profit | -164 | 11.097 | 1.184 | -1.770 |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Total assets | 536.256 | 553.766 | 540.029 | 540.440 |
| Equity | 360.645 | 323.099 | 354.034 | 374.347 |
| Long-term debt | 0 | 171.248 | 146.941 | 121.461 |
| Short-term debt | 175.612 | 59.418 | 39.054 | 44.633 |
| Total debt | 175.612 | 230.666 | 185.995 | 166.094 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2023 | — | — |
MG Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
JF Management | Management | 2021 | — | — |
SS Management | Management | 2025 | — | — |
FM Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
SM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
BG Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Deputy Chairman | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AX VI INV7 Holding I ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Leon Lovmand | Management | 0 companies |
| Morten Gammelgård | Chief Executive Officer | 0 companies |
| Jesper Frydensberg Rasmussen | Management | 0 companies |
| Stefan Skov | Management | 0 companies |
| Frederik Martin Braun | Chief Executive Officer | 0 companies |
| Steen Michelsen Lomholt-Thomsen | Chief Executive Officer | 0 companies |
| Bo Gordon Vallentin | Management | 0 companies |
| Frank Stensballe Vium | Chairman | 0 companies |
| Michael Slipsager | Board of Directors | 0 companies |
| Christian Bamberger Bro | Deputy Chairman | 0 companies |
| Troels Ørting Jørgensen | Board of Directors | 0 companies |
| Christoffer Arthur Müller | Board of Directors | 0 companies |