| Revenue | DKK -969K | -6864% |
| EBITDA | DKK -1M | -53177% |
| Net profit | DKK -1M | -355% |
| Total assets | DKK 406K | +70% |
| Equity | DKK -803K | -465% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -83 | -315 | 64 | 14 | -969 |
| Staff expenses | -90 | -376 | -29 | -12 | -55 |
| EBITDA | -174 | -691 | 35 | 2 | -1.024 |
| Depreciation & amort. | -150 | -150 | -150 | -0 | -0 |
| EBIT | -324 | -842 | -115 | 2 | -1.024 |
| Net financials | 150 | -8 | 39 | 114 | 0 |
| Profit before tax | -180 | -850 | -76 | 116 | -1.024 |
| Tax | -39 | -185 | -24 | 341 | -0 |
| Net profit | -141 | -665 | -52 | -225 | -1.024 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.169 | 874 | 609 | 238 | 406 |
| Equity | 1.063 | 397 | 445 | 220 | -803 |
| Long-term debt | 0 | 0 | 0 | 3 | 0 |
| Short-term debt | 107 | 477 | 164 | 16 | 1.209 |
| Total debt | 107 | 477 | 164 | 18 | 1.209 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JS Chief Executive Officer | Chief Executive Officer | 2021 |
| Former (6) | ||
TN Management | Management | 2017 – 2019 |
LS Management | Management | 2006 – 2011 |
GA Management | Management | 2006 – 2006 |
MJ Chief Executive Officer | Chief Executive Officer | 2016 – 2017 |
KM Management | Management | 2006 – 2009 |
PE Chief Executive Officer | Chief Executive Officer | 2011 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2023 | |
| Board of Directors | 2021 | |
| Former (12) | ||
| Board of Directors | 2017 – 2021 | |
| Board of Directors | 2013 – 2013 | |
| Board of Directors | 2021 – 2023 | |
| Board of Directors | 2016 – 2017 | |
| Chairman | 2013 – 2013 | |
| Deputy Chairman | 2017 – 2021 | |
| Board of Directors | 2009 – 2009 | |
| Chairman | 2014 – 2016 | |
| Chairman | 2006 – 2011 | |
| Chairman | 2017 – 2021 | |
| Board of Directors | 2021 – 2021 | |
| Board of Directors | 2014 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Individual | 25–33.32% | 25–33.32% | 2016 | |
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2017 | |
| Company | 25–33.32% | 25–33.32% | 2016 | |
| Company | 25–33.32% | 25–33.32% | 2016 | |
| Company | 50–66.65% | 50–66.65% | 2018 | |
| Individual | 50–66.65% | 50% | 2021 | |
| Company | 33.33–49.99% | 50–66.65% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Nørgård | Management | 0 companies |
| Leo Schramm | Management | 0 companies |
| Gitte Astrid Schramm | Management | 0 companies |
| Janne Skarsø Erwolter | Chief Executive Officer | 0 companies |
| Martine Josephine Larsen | Chief Executive Officer | 0 companies |
| Kjeld Mirian Hansen | Management | 0 companies |
| Peter Emus Laursen | Chief Executive Officer | 0 companies |
| Jacob Morten Carl Jacobsen | Board of Directors | 0 companies |
| Michael Thorøe Staunæs | Board of Directors | 0 companies |
| Mohammad Haris Aftab | Board of Directors | 0 companies |
| Klaus Petersen | Board of Directors | 0 companies |
| Charlotte Gosch | Chairman | 0 companies |
| Jakob Mogens Evart | Deputy Chairman | 0 companies |
| Janus Mark Erwolter | Chairman | 0 companies |
| Flemming Jensen | Board of Directors | 0 companies |
| Karsten Frost Mathiesen | Chairman | 0 companies |
| Martin Vilhelm von Haller Baggesen Grønbæk | Chairman | 0 companies |
| Sebastian Schill | Board of Directors | 0 companies |
| Morten Mathiesen | Chairman | 0 companies |
| Carina Beck | Board of Directors | 0 companies |
| Finn Frost Mathiesen | Board of Directors | 0 companies |