| Revenue | DKK -194K | -74% |
| EBITDA | DKK -202K | +86% |
| Net profit | DKK -1,1M | +60% |
| Total assets | DKK 7,2M | -9% |
| Equity | DKK -5,1M | +36% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | -24 | -1.553 | -1.003 | -751 | -194 |
| Staff expenses | -1.155 | -1.609 | -1.228 | -669 | -9 |
| EBITDA | -1.179 | -3.162 | -2.230 | -1.420 | -202 |
| Depreciation & amort. | -816 | -857 | -862 | -800 | -491 |
| EBIT | -1.996 | -4.019 | -3.093 | -2.220 | -693 |
| Net financials | -640 | -513 | -551 | -405 | -363 |
| Profit before tax | -2.636 | -4.532 | -3.644 | -2.625 | -1.056 |
| Tax | -580 | -997 | 1.700 | -0 | -0 |
| Net profit | -2.056 | -3.535 | -5.344 | -2.625 | -1.056 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 14.685 | 16.118 | 13.421 | 7.963 | 7.242 |
| Equity | -3.296 | -5.931 | -6.775 | -7.900 | -5.056 |
| Long-term debt | 12.136 | 12.232 | 11.534 | 10.899 | 5.753 |
| Short-term debt | 5.845 | 9.817 | 8.662 | 4.963 | 6.545 |
| Total debt | 17.981 | 22.049 | 20.196 | 15.863 | 12.298 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
SB Management | Management | 2023 – 2024 |
LK Management | Management | 2011 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2011 – 2013 | |
| Board of Directors | 2023 – 2024 | |
| Board of Directors | 2011 – 2023 | |
| Chairman | 2023 – 2024 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2013 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2013 | |
| Company | 100% | 100% | 2023 | |
| Company | 25–33.32% | 25–33.32% | 2011 | |
| Individual | 10–14.99% | 10–14.99% | 2011 | |
| Individual | 25–33.32% | 25–33.32% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Broe Nielsen | Management | 0 companies |
| Lars Kent Jensen | Management | 0 companies |
| Jens Hedemann Mortensen | Board of Directors | 0 companies |
| Carsten Jørgensen | Board of Directors | 0 companies |
| Bjarne Hansen Jacobsen | Board of Directors | 0 companies |
| Hans Erik Bylling | Chairman | 0 companies |
| Ivan Bundgård Sørensen | Board of Directors | 0 companies |
| Henrik Jørgensen | Board of Directors | 0 companies |