| Revenue | DKK -61K | -56% |
| EBITDA | DKK -61K | +56% |
| Net profit | DKK -9,7M | -11% |
| Total assets | DKK 275,7M | +1% |
| Equity | DKK 8,9M | -52% |
| Employees | — | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | -55 | -57 | — | -99 | -6 | -104 | -137 | -13 | -97 | -54 | -46 | -138 | -61 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | -55 | -57 | -56 | -99 | -6 | -104 | -137 | -13 | -97 | -54 | -46 | -138 | -61 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | -55 | -57 | -56 | -99 | -6 | -104 | -137 | -13 | -97 | -54 | -46 | -138 | -61 |
| Net financials | 0 | 0 | 0 | 5.579 | 7.177 | 11.292 | 5.117 | 93 | 7.440 | 4.496 | 3.399 | 10.734 | 8.673 | 20.541 | -11.075 | -12.023 |
| Profit before tax | — | — | — | 5.524 | 7.197 | 11.236 | 5.018 | 88 | 7.336 | 4.359 | 3.386 | 10.637 | 8.619 | 20.495 | -11.213 | -12.084 |
| Tax | -0 | -0 | -0 | -12 | -5 | 119 | 33 | 45 | 44 | 36 | 46 | 2 | -31 | 71 | -2.467 | -2.375 |
| Net profit | — | — | — | 5.536 | 7.202 | 11.117 | 4.985 | 43 | 7.292 | 4.323 | 3.340 | 10.635 | 8.650 | 20.424 | -8.746 | -9.709 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 22.729 | 29.484 | 35.132 | 27.739 | 28.091 | 34.925 | 36.117 | 37.757 | 47.882 | 56.238 | 78.185 | 274.300 | 275.702 |
| Equity | — | — | — | 19.794 | 23.992 | 30.025 | 27.614 | 24.230 | 31.295 | 36.077 | 34.531 | 47.800 | 56.188 | 77.126 | 18.577 | 8.868 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 251.958 | 263.104 |
| Short-term debt | 0 | 0 | 0 | 2.934 | 5.491 | 5.107 | 125 | 3.862 | 3.630 | 40 | 3.226 | 82 | 50 | 35 | 3.765 | 3.730 |
| Total debt | 0 | 0 | 0 | 2.934 | 5.491 | 5.107 | 125 | 3.862 | 3.630 | 40 | 3.226 | 82 | 50 | 35 | 255.723 | 266.834 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2019 | — | — |
CA Management | Management | 2024 | — | — |
TV Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Scorpio HoldCo A/S | Company | 100.0% | 100.0% | 2023 |
ECSCA MANAGEMENT ApS | Company | 33.3% | 33.3% | 2014 |
OPOURA HOLDING A/S | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Baadsgaard Mønsted | Management | 0 companies |
| Christina Aagaard Kjeldsen | Management | 0 companies |
| Thomas Vanting Bagger | Management | 0 companies |
| Alfonso Luis Caro Vazquez | Board of Directors | 0 companies |
| Mats Åke Lundgren | Chairman | 0 companies |
| Jan Lindholt Nielsen | Board of Directors | 0 companies |
| Søren Holm Jensen | Board of Directors | 0 companies |
| Torben Bjerre-Madsen | Chairman | 0 companies |
| Søren Pedersen | Board of Directors | 0 companies |
| Morten Breum Keller | Board of Directors | 0 companies |
| Jesper Bruun Jørgensen Ørnskov | Board of Directors | 0 companies |
| Ian Martin Lloyd Jones | Board of Directors | 0 companies |