| Revenue | DKK 12,8M | +917% |
| EBITDA | DKK 12,8M | +917% |
| Net profit | DKK 12,1M | +1421% |
| Total assets | DKK 34,1M | +87% |
| Equity | DKK -62,3M | +16% |
| Employees | — | — |
| Item | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -1.867 | -1.692 | -3.053 | -321 | -12.958 | -3.563 | -15.911 | -113 | -95 | 1.263 | 12.848 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 0 | -1.867 | -1.692 | -3.053 | -321 | -12.958 | -3.563 | -422.161 | -113 | -1.180 | 1.263 | 12.848 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | -1.867 | -1.692 | -3.053 | -321 | -12.958 | -3.563 | -422.161 | -113 | -1.180 | 1.263 | 12.848 |
| Net financials | -1.532 | -647 | -2.465 | 556.037 | 557.349 | -2.569 | 144.832 | 523.811 | -2.734 | 755 | -2.180 | -1.299 |
| Profit before tax | -1.532 | -2.514 | -4.157 | 552.983 | 557.028 | -15.527 | 141.268 | 101.650 | -2.847 | -425 | -916 | 11.549 |
| Tax | -0 | 26 | -365 | -45 | -1.195 | -495 | -606 | -151 | -21 | -0 | -0 | -557 |
| Net profit | -1.532 | -2.541 | -3.792 | 553.029 | 558.223 | -15.032 | 141.874 | 101.800 | -2.826 | -425 | -916 | 12.105 |
| Item | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 133.617 | 250.154 | 426.133 | 445.485 | 487.225 | 501.415 | 548.538 | 50.827 | 50.723 | 15.375 | 18.251 | 34.061 |
| Equity | -1.407 | 185.572 | 181.780 | 391.260 | 390.959 | 375.927 | 425.186 | -70.238 | -73.064 | -73.489 | -74.405 | -62.300 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 135.024 | 64.582 | 244.353 | 54.225 | 96.266 | 125.488 | 123.353 | 121.065 | 123.787 | 88.864 | 92.656 | 96.361 |
| Total debt | 135.024 | 64.582 | 244.353 | 54.225 | 96.266 | 125.488 | 123.353 | 121.065 | 123.787 | 88.864 | 92.656 | 96.361 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OC Management | Management | 2012 | — | — |
MK Management | Management | 2025 | — | — |
HG Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SOLSTRA INVESTMENTS ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Oscar Claudius Crohn | Management | 0 companies |
| Mette Kapsch | Management | 0 companies |
| Henrik Gram | Management | 0 companies |
| Vincent Marie Georges Fernand de Canniére | Chairman | 0 companies |
| David Robson Overby | Board of Directors | 0 companies |
| Henrik Faber Andersen | Board of Directors | 0 companies |
| Johan Ewald Lorentzen | Chairman | 0 companies |