| Revenue | DKK -168K | -71% |
| EBITDA | DKK -168K | +71% |
| Net profit | DKK 38,7M | +259% |
| Total assets | DKK 117,7M | +59% |
| Equity | DKK 105,4M | +58% |
| Employees | 2 | — |
| Item | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -77 | 786 | 153 | -9.201 | -4.310 | 13 | -36 | -54 | -44 | -202 | -175 | -586 | -168 |
| Staff expenses | -272 | -13.590 | -18.233 | -13.093 | -197 | -132 | -178 | -147 | -132 | -25 | -0 | -0 | -0 |
| EBITDA | -349 | -25.566 | -34.030 | -22.295 | -4.507 | -119 | -214 | -201 | -176 | -227 | -175 | -586 | -168 |
| Depreciation & amort. | -2 | -0 | -0 | -32 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -352 | -25.566 | -34.030 | -22.326 | -4.507 | -119 | -214 | -201 | -176 | -227 | -175 | -586 | -168 |
| Net financials | -93 | 0 | 0 | -77.477 | 286.340 | -77.780 | -148.222 | -73.329 | 2.509 | 7.093 | 63.691 | -30.534 | 49.736 |
| Profit before tax | -222 | -29.353 | -37.212 | -99.803 | 281.833 | -77.900 | -148.437 | -73.530 | 2.333 | 6.866 | 63.517 | -31.120 | 49.568 |
| Tax | 111 | -7.202 | -3.359 | 4.248 | 7.690 | -23.137 | -19.972 | 9.668 | -10.555 | -0 | 22 | -6.846 | 10.905 |
| Net profit | -333 | -22.151 | -33.853 | -104.051 | 274.143 | -54.763 | -128.465 | -83.198 | 12.888 | 6.866 | 63.495 | -24.274 | 38.663 |
| Item | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.099 | 62.299 | 73.391 | 24.640 | 317.798 | 255.448 | 129.382 | 21.464 | 35.535 | 33.220 | 97.432 | 74.196 | 117.700 |
| Equity | 10.274 | 33.685 | 61.193 | 50 | 274.193 | 219.430 | 90.965 | 7.767 | 20.655 | 27.521 | 91.016 | 66.742 | 105.405 |
| Long-term debt | 338 | 23.464 | 1.168 | 0 | 5.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.488 | 5.149 | 11.029 | 24.591 | 38.585 | 36.015 | 38.417 | 13.698 | 14.880 | 5.698 | 6.416 | 7.454 | 12.294 |
| Total debt | 6.825 | 28.614 | 12.197 | 24.591 | 43.606 | 36.015 | 38.417 | 13.698 | 14.880 | 5.698 | 6.416 | 7.454 | 12.294 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Management | Management | 2008 | — | — |
MA Unofficial title | Unofficial title | 2024 | — | — |
HL Management | Management | 2011 | — | — |
SB Management | Management | 2014 | — | — |
KA Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sorana Holding A/S | Company | 66.7% | 66.7% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Kaare Fiala | Management | 0 companies |
| Michael Aslo-Petersen | Unofficial title | 0 companies |
| Henrik Lasse Lindblad | Management | 0 companies |
| Søren Bech Justesen | Management | 0 companies |
| Kim Arvid Nielsen | Chief Executive Officer | 0 companies |
| Leif Helth Jensen | Chairman | 0 companies |
| Karin Verland | Chairman | 0 companies |
| Robert Thornedahl | Board of Directors | 0 companies |
| Howard L. Levine | Board of Directors | 0 companies |
| Peter Høngård Andersen | Board of Directors | 0 companies |
| Torsten Bjørn | Board of Directors | 0 companies |
| Hans Ole Svendsen | Chairman | 0 companies |
| Eric Jean Marie Leire | Board of Directors | 0 companies |
| Tone Bjørnov | Board of Directors | 0 companies |
| Joseph Donald deBethizy | Board of Directors | 0 companies |
| Christian Vinding Thomsen | Board of Directors | 0 companies |
| Klaus Henrik Lindblad | Board of Directors | 0 companies |
| Lorenz Johannes Thorndahl Jørgensen | Board of Directors | 0 companies |
| Margareta Helena Nordin Rudberg | Board of Directors | 0 companies |
| Poul Tørring | Board of Directors | 0 companies |
| Lars Heslet | Chairman | 0 companies |
| Anders Fredslund Pedersen | Chairman | 0 companies |