| Revenue | DKK 5,1M | — |
| EBITDA | DKK -9,2M | +64% |
| Net profit | DKK -998K | +92% |
| Total assets | DKK 256,8M | -4% |
| Equity | DKK 190,7M | -1% |
| Employees | 9 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 155.904 | 586.613 | 993.492 | 934.302 | 778.862 | 393.223 | 559.769 | 655.854 | 657.398 | 379.748 | 0 | 5.090 |
| Staff expenses | -24.261 | -24.683 | -33.715 | -45.119 | -55.747 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -69.310 | 11.755 | 104.464 | 123.021 | 61.152 | 16.608 | -10.972 | -58.171 | -60.544 | -28.736 | -25.621 | -9.192 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -69.310 | 11.755 | 104.464 | 123.021 | 61.152 | 16.608 | -10.972 | -58.171 | -60.544 | -28.736 | -25.621 | -9.192 |
| Net financials | -9.027 | 22.717 | -20.570 | -2.961 | -3.034 | -5.726 | -7.089 | -8.413 | 189.360 | 29.714 | 7.115 | 7.912 |
| Profit before tax | -78.337 | 34.472 | 83.894 | 120.060 | 58.118 | 10.882 | -18.061 | -65.629 | 128.476 | 977 | -16.760 | -1.279 |
| Tax | -21.687 | -876 | 19.693 | 25.884 | 12.560 | 2.146 | -4.320 | -14.147 | -13.886 | -6.429 | -3.684 | -282 |
| Net profit | -56.650 | 35.348 | 64.201 | 94.176 | 45.558 | 8.735 | -13.741 | -51.482 | 142.362 | 7.406 | -13.075 | -998 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.231.306 | 964.211 | 861.335 | 635.659 | 652.504 | 948.904 | 942.288 | 758.022 | 538.371 | 356.903 | 267.332 | 256.827 |
| Equity | 223.395 | 257.609 | 321.810 | 316.062 | 262.420 | 270.782 | 256.533 | 204.967 | 347.695 | 204.736 | 191.661 | 190.663 |
| Long-term debt | 0 | 0 | 0 | 0 | 24.300 | 0 | 1.854 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 997.389 | 702.466 | 496.525 | 273.077 | 312.712 | 640.639 | 642.573 | 491.833 | 87.680 | 62.902 | 10.195 | 7.730 |
| Total debt | 997.389 | 702.466 | 496.525 | 273.077 | 337.012 | 678.122 | 685.755 | 553.055 | 190.675 | 152.167 | 75.671 | 66.163 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KO Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
JP Management | Management | 2021 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
AJ Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
CS Management | Management | 2017 | — | — |
AC Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
AS Management | Management | 2020 | — | — |
MV | Management | 2017 | — | — |
RF Management | Management | 2013 | — | — |
TB Management | Management | 2021 | — | — |
TM Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
IS Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kristina Olsen | Chief Executive Officer | 0 companies |
| Johnny Palle Sørensen | Management | 0 companies |
| Jon Sebastian Johnsson | Chief Executive Officer | 0 companies |
| Alexander Juel Rosentorn | Chief Executive Officer | 0 companies |
| Claus Skytte | Management | 0 companies |
| Alexander Christian Schacke | Chief Executive Officer | 0 companies |
| Anders Schönau | Management | 0 companies |
| Morten Vladimir Buur Bremholm Høet Jakobsen | Management | 0 companies |
| Rene Frank Brandt | Management | 0 companies |
| Thomas Bach | Management | 0 companies |
| Torben Modvig | Chief Executive Officer | 0 companies |
| Ida Stilling Krogh | Management | 0 companies |
| Erik Peter Wågström | Chairman | 0 companies |
| Dorthe Frilund Jensen | Board of Directors | 0 companies |
| Carl Tobias Bjurling | Board of Directors | 0 companies |
| Joakim Månsson | Board of Directors | 0 companies |
| Mattias Lars Lundgren | Board of Directors | 0 companies |
| Svante Hagman | Chairman | 0 companies |
| Hedvig Charlotta Wallander, | Board of Directors | 0 companies |
| Uffe Just Pedersen | Board of Directors | 0 companies |
| Göran Magnus Joachim Hallengren | Chairman | 0 companies |
| Berndt Peter Wallin | Chairman | 0 companies |
| Jan Aarestrup | Board of Directors | 0 companies |
| Lars Ingvar Granlöf | Board of Directors | 0 companies |
| Ann-Sofi Danielsson | Board of Directors | 0 companies |