| Revenue | — | — |
| EBITDA | DKK 0 | — |
| Net profit | DKK -23,6M | -440% |
| Total assets | DKK 15M | -56% |
| Equity | DKK -84,7M | -39% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | -28 | -10 | — | — | — | — | — | — | — | -0 | 0 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -14 | -28 | -10 | -13 | -5 | -77 | -11 | -1 | 0 | -1 | -0 | 0 | 0 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -14 | -28 | -10 | -13 | -5 | -77 | -11 | -1 | 0 | -1 | -0 | 0 | 0 |
| Net financials | 0 | -791 | -995 | -1.339 | -27.248 | -35.035 | -2.715 | -2.922 | -943 | -1.835 | -2.135 | -4.367 | -23.570 |
| Profit before tax | -14 | -818 | -1.005 | -1.352 | -27.253 | -35.112 | -2.725 | -2.923 | -943 | -1.836 | -2.135 | -4.367 | -23.570 |
| Tax | -3 | -205 | -224 | -297 | -127 | -0 | -275 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -10 | -614 | -781 | -1.055 | -27.126 | -35.112 | -2.451 | -2.923 | -943 | -1.836 | -2.135 | -4.367 | -23.570 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.896 | 19.726 | 19.800 | 56.223 | 32.875 | 8.529 | 15.171 | 21.248 | 21.936 | 33.852 | 33.852 | 33.852 | 15.009 |
| Equity | 2.111 | 3.339 | 2.558 | 15.332 | -11.802 | -46.914 | -49.365 | -51.862 | -52.805 | -54.641 | -56.776 | -61.143 | -84.714 |
| Long-term debt | 0 | 15.582 | 15.550 | 37.611 | 38.571 | 38.571 | 38.571 | 38.571 | 38.571 | 70.031 | 5.000 | 5.000 | 10 |
| Short-term debt | 13.785 | 806 | 1.692 | 3.281 | 6.107 | 16.873 | 25.965 | 34.540 | 36.170 | 18.463 | 85.628 | 89.995 | 99.713 |
| Total debt | 13.785 | 16.387 | 17.242 | 40.892 | 44.677 | 55.444 | 64.536 | 73.110 | 74.741 | 88.493 | 90.628 | 94.995 | 99.723 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Deputy | Deputy | 2016 | — | — |
CM Management | Management | 2012 | — | — |
CS Management | Management | 2012 | — | — |
SE Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
AP Deputy | Deputy | 2017 | — | — |
LA Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2016 | — | — | |
| Deputy Chairman | 2019 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Katja Hannele Tammelin | Deputy | 0 companies |
| Christian Michael Andersen | Management | 0 companies |
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Sami Ensio | Chief Executive Officer | 0 companies |
| Anna-Maria Palmroos | Deputy | 0 companies |
| Lászlo Anthony Gyursánszky | Management | 0 companies |
| Patrik Olof Pehrsson | Deputy Chairman | 0 companies |
| Michaela Jeanette Skrabb | Deputy Chairman | 0 companies |
| Anni Johanna Wahlroos | Board of Directors | 0 companies |
| Janne Martola | Board of Directors | 0 companies |
| Teemu Henrik Pitkäniemi | Board of Directors | 0 companies |
| Vesa Matti Syrjäkari | Board of Directors | 0 companies |
| Eija Maria Annele Theis | Board of Directors | 0 companies |