| Revenue | DKK -2,7M | +84% |
| EBITDA | DKK -3M | -72% |
| Net profit | DKK -14M | -121% |
| Total assets | DKK 978,6M | -4% |
| Equity | DKK 976,7M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -45 | -498 | -42 | -100 | -193 | 35 | -95 | -77 | -253 | -297 | -3.504 | -2.973 | -1.498 | -2.749 |
| Staff expenses | -0 | -0 | -20 | -74 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -250 | -250 |
| EBITDA | -45 | -498 | -62 | -175 | -193 | -175 | -193 | 35 | -95 | -77 | -3.504 | -2.973 | -1.748 | -2.999 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -45 | -498 | -62 | -175 | -193 | -175 | -193 | 35 | -95 | -77 | -3.504 | -2.973 | -1.748 | -2.999 |
| Net financials | 98.053 | 154.002 | 153.328 | 59.204 | 95.497 | 115.382 | 220.798 | 103.594 | 530.931 | 289.075 | -173.201 | 77.088 | 87.419 | -14.809 |
| Profit before tax | 98.009 | 153.504 | 153.266 | 59.029 | 95.305 | 115.417 | 220.703 | 103.517 | 530.678 | 288.778 | -176.705 | 74.115 | 85.671 | -17.808 |
| Tax | 21.317 | 33.518 | 6.976 | 5.110 | 10.875 | 9.533 | -395 | 7.708 | 41.391 | 63.472 | -39.408 | 17.348 | 17.858 | -3.818 |
| Net profit | 76.692 | 119.986 | 146.290 | 53.919 | 84.430 | 105.884 | 221.098 | 95.809 | 489.287 | 225.306 | -137.297 | 56.767 | 67.813 | -13.990 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 506.488 | 469.023 | 455.936 | 495.196 | 471.649 | 517.516 | 489.689 | 572.515 | 1.109.671 | 1.268.564 | 1.022.920 | 1.002.922 | 1.014.908 | 978.620 |
| Equity | 395.788 | 355.774 | 412.064 | 405.983 | 450.412 | 476.296 | 489.639 | 565.448 | 1.024.736 | 1.220.042 | 1.022.745 | 996.512 | 1.007.325 | 976.702 |
| Long-term debt | 100.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.700 | 113.249 | 43.872 | 89.213 | 21.237 | 41.219 | 50 | 7.066 | 84.935 | 48.522 | 175 | 6.410 | 7.583 | 1.918 |
| Total debt | 110.700 | 113.249 | 43.872 | 89.213 | 21.237 | 41.219 | 50 | 7.066 | 84.935 | 48.522 | 175 | 6.410 | 7.583 | 1.918 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
AH Management | Management | 2023 | — | — |
SF Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Audit | 2004 | — | — | |
EM Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EQUILIBRIA ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 10.0% | 100.0% | 2013 | |
PENELOPE ApS | Company | 10.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Leander | Chief Executive Officer | 0 companies |
| Andreas Herdichek Langfeldt | Management | 0 companies |
| Søren Fryland Møller | Chief Executive Officer | 0 companies |
| Revisionsfirmaet Busch-Sørensen | Audit | 0 companies |
| Erik Møller | Management | 0 companies |
| Jeanette Breus Møller | Board of Directors | 0 companies |
| Camille Metthe Miabell Bjørklund | Board of Directors | 0 companies |
| Jesper Breus Møller | Board of Directors | 0 companies |