| Revenue | DKK 5,1M | +13% |
| EBITDA | DKK -4,5M | +70% |
| Net profit | DKK -17,7M | +44% |
| Total assets | DKK 175,7M | -5% |
| Equity | DKK -65,6M | -37% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.598 | 12.732 | 509 | 4.548 | 5.149 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5.598 | 12.732 | 509 | -15.109 | -4.543 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.598 | 12.732 | 509 | -15.109 | -4.543 |
| Net financials | -8.194 | -8.489 | -8.170 | -15.245 | -13.905 |
| Profit before tax | -2.596 | 4.243 | -7.661 | -30.355 | -18.448 |
| Tax | -1.780 | 1.311 | -1.391 | 1.070 | -702 |
| Net profit | -816 | 2.932 | -6.270 | -31.425 | -17.746 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 199.630 | 207.531 | 206.867 | 185.167 | 175.663 |
| Equity | -13.050 | -10.118 | -16.388 | -47.813 | -65.559 |
| Long-term debt | 127.815 | 101.769 | 103.664 | 104.914 | 103.384 |
| Short-term debt | 84.865 | 115.881 | 119.591 | 128.067 | 137.838 |
| Total debt | 212.680 | 217.649 | 223.255 | 232.980 | 241.223 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MA Management | Management | 2025 |
CS Management | Management | 2022 |
| Former (5) | ||
CS Management | Management | 2021 – 2022 |
MM Chief Executive Officer | Chief Executive Officer | 2010 – 2012 |
BB Management | Management | 2013 – 2021 |
MS Chief Executive Officer | Chief Executive Officer | 2012 – 2013 |
MJ | Management | 2021 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2021 | |
| Former (6) | ||
| Board of Directors | 2010 – 2021 | |
| Board of Directors | 2011 – 2017 | |
| Board of Directors | 2019 – 2021 | |
| Chairman | 2011 – 2021 | |
| Chairman | 2010 – 2011 | |
| Board of Directors | 2017 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2010 | |
| Individual | 0% | 0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Charlotte Sydow Bech Jensen | Management | 0 companies |
| Marcus Antonius Joseph Pessel | Management | 0 companies |
| Caspar Schultz | Management | 0 companies |
| Morten Madsen | Chief Executive Officer | 0 companies |
| Bjarke Bendix Cloos | Management | 0 companies |
| Mette Seifert | Chief Executive Officer | 0 companies |
| Mathias Johannes Hölmich Rasmussen Eckéll | Management | 0 companies |
| Ole Meier Sørensen | Chairman | 0 companies |
| Tine Elisabet Larsen | Board of Directors | 0 companies |
| Martin Peter Wanick | Board of Directors | 0 companies |
| Markus Antonio Lambrecht | Board of Directors | 0 companies |
| Marc Daniel Pamin | Chairman | 0 companies |
| Alexander Johann Tannenbaum | Chairman | 0 companies |
| Troels Brøndum Andersen | Board of Directors | 0 companies |