| Revenue | DKK 13K | -94% |
| EBITDA | DKK 13K | -94% |
| Net profit | DKK -46K | -163% |
| Total assets | DKK 1,2M | -19% |
| Equity | DKK 174K | -21% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -85 | 164 | 151 | 314 | 158 | -356 | 181 | 16 | 188 | 451 | 193 | 325 | 197 | 13 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -85 | 164 | 151 | 314 | 158 | -356 | 181 | 16 | 188 | 451 | 193 | 325 | 197 | 13 |
| Depreciation & amort. | -39 | -92 | -102 | -73 | -74 | -111 | -109 | -111 | -150 | -158 | -113 | -109 | -98 | -56 |
| EBIT | -125 | 72 | 49 | 242 | 84 | -467 | 72 | -95 | 39 | 294 | 80 | 216 | 99 | -44 |
| Net financials | -0 | -0 | 0 | 0 | -31 | -20 | -10 | -10 | 2 | -3 | -54 | -48 | 1 | -5 |
| Profit before tax | -125 | 72 | 49 | 242 | 53 | -487 | 61 | -105 | 41 | 291 | 26 | 167 | 100 | -49 |
| Tax | -0 | -13 | 13 | 59 | 3 | -92 | 14 | 78 | -90 | 67 | 9 | 41 | 26 | -3 |
| Net profit | -125 | 85 | 36 | 183 | 51 | -395 | 47 | -182 | 131 | 224 | 17 | 126 | 74 | -46 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 634 | 825 | 782 | 1.074 | 973 | 773 | 958 | 879 | 981 | 1.108 | 1.077 | 1.163 | 1.536 | 1.248 |
| Equity | -45 | 40 | 76 | 259 | 180 | -215 | -168 | -350 | -220 | 4 | 21 | 147 | 221 | 174 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 679 | 785 | 707 | 815 | 793 | 988 | 1.126 | 1.230 | 1.201 | 1.104 | 1.056 | 999 | 1.311 | 1.074 |
| Total debt | 679 | 785 | 707 | 815 | 793 | 988 | 1.126 | 1.230 | 1.201 | 1.104 | 1.056 | 999 | 1.311 | 1.074 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Management | Management | 2013 | — | — |
RA | Founder | 2012 | — | — |
US Founder | Founder | 2012 | — | — |
JQ Management | Management | 2016 | — | — |
AH Founder | Founder | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOLLINGSWORTH PACK ApS | Company | 25.0% | 25.0% | 2016 |
NYROOS HOLDING ApS | Company | 25.0% | 25.0% | 2016 |
BC:15 ApS | Company | 25.0% | 25.0% | 2016 |
JE-R Holding apS | Company | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Neal Scott Hollingsworth | Management | 0 companies |
| Ricardo Alberto Labarca Olmos | Founder | 0 companies |
| Ulrik Stærbo | Founder | 0 companies |
| Jon Qevani Lambrecht | Management | 0 companies |
| Anders Helweg | Founder | 0 companies |
| Jens-Peter Refnov | Chairman | 0 companies |
| Bjarke Christensen | Board of Directors | 0 companies |
| Mette Kyed | Board of Directors | 0 companies |
| Joe Scott Hollingsworth | Board of Directors | 0 companies |
| Klaus Maar | Board of Directors | 0 companies |
| Jørgen Eriksen | Chairman | 0 companies |