| Revenue | DKK 0 | — |
| EBITDA | DKK -1,3M | -704% |
| Net profit | DKK -40M | -48% |
| Total assets | DKK 27,3M | -57% |
| Equity | DKK -12,8M | -205% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 272.719 | 293.032 | 346.579 | 355.843 | 356.482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -178 | -131 | -0 | -103 | -0 | -0 | -0 |
| EBITDA | -11.143 | -19.728 | -14.793 | 19.449 | 10.076 | -178 | -131 | -92 | -103 | -149 | -162 | -1.303 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11.143 | -19.728 | -14.793 | 19.449 | 10.076 | -178 | -131 | -92 | -103 | -149 | -162 | -1.303 |
| Net financials | -5.989 | -7.302 | -9.081 | -10.991 | -6.868 | -7.811 | -5.820 | 16.611 | 12.532 | -18.761 | -26.938 | -38.704 |
| Profit before tax | -15.907 | -27.030 | -23.874 | 8.458 | 3.208 | -7.989 | -5.951 | 16.519 | 12.429 | -18.910 | -27.100 | -40.007 |
| Tax | 9.359 | 334 | 125 | 421 | 3 | -503 | 71 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -25.266 | -27.364 | -23.999 | 8.036 | 3.205 | -7.989 | -5.951 | 16.519 | 12.429 | -18.910 | -27.100 | -40.007 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 157.733 | 171.042 | 158.611 | 184.840 | 154.343 | 72.310 | 65.808 | 81.147 | 99.998 | 79.400 | 62.858 | 27.310 |
| Equity | -13.711 | -38.404 | -59.982 | 13.208 | 16.609 | 8.483 | 2.797 | 19.722 | 33.639 | 24.678 | 12.242 | -12.810 |
| Long-term debt | 40.445 | 40.156 | 40.000 | 30.000 | 30.000 | 62.551 | 62.943 | 55.000 | 50.000 | 40.000 | 36.466 | 36.282 |
| Short-term debt | 128.249 | 166.389 | 175.163 | 139.897 | 105.489 | 1.276 | 69 | 6.426 | 16.359 | 14.722 | 14.150 | 3.839 |
| Total debt | 168.694 | 206.545 | 215.163 | 169.897 | 135.489 | 63.827 | 63.012 | 61.426 | 66.359 | 54.722 | 50.616 | 40.121 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
LK Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
CN Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
MG Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2016 | — | — | |
| Deputy Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2024 | |
Edelau Management P/S | Company | 5.0% | 5.0% | 2017 |
Edelau Invest ApS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Kloster | Chief Executive Officer | 0 companies |
| Line Krogh Pedersen | Chief Executive Officer | 0 companies |
| Casper Nicolai Freddie | Chief Executive Officer | 0 companies |
| Malene Gammelgaard Nielsen | Chief Executive Officer | 0 companies |
| Kurt Hedegaard Carstensen | Board of Directors | 0 companies |
| Anders Kloster | Board of Directors | 0 companies |
| Adrian Vanderspuy | Board of Directors | 0 companies |
| Ole Elverdam Borch | Deputy Chairman | 0 companies |
| Troels Dyrup Petersen | Board of Directors | 0 companies |
| Preben Bentholm Ritter | Chairman | 0 companies |
| Carsten Dan Madsen | Chairman | 0 companies |
| Mikael Teller Heé | Board of Directors | 0 companies |