| Revenue | — | — |
| EBITDA | DKK -157K | -106% |
| Net profit | DKK -326K | +97% |
| Total assets | DKK 30,2M | -10% |
| Equity | DKK 21,2M | -23% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 53.000 | 46.016 | 41.623 | 39.543 | 42.984 | 33.768 | 0 | 0 | 0 | 27.447 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -917 | -1.215 | -2.337 | 3.360 | 65 | -6.316 | -876 | -618 | -551 | 2.680 | -157 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -917 | -1.215 | -2.337 | 3.360 | 65 | -6.316 | -876 | -618 | -551 | 2.680 | -157 |
| Net financials | -1.956 | -2.871 | -452 | -5.177 | 317 | -1.590 | -5.310 | -25.508 | -526 | -725 | -169 |
| Profit before tax | -2.874 | -4.086 | -2.789 | -1.817 | 382 | -7.906 | -6.186 | -26.126 | -1.077 | -11.045 | -326 |
| Tax | -1.003 | -1.337 | -528 | -206 | -390 | -1.743 | 1.849 | -500 | -0 | 74 | -0 |
| Net profit | -1.871 | -2.749 | -2.262 | -1.612 | 771 | -6.163 | -8.035 | -25.626 | -1.077 | -11.119 | -326 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 70.769 | 66.805 | 60.153 | 59.619 | 59.937 | 56.926 | 58.402 | 43.933 | 43.204 | 33.697 | 30.204 |
| Equity | 31.545 | 29.253 | 28.658 | 27.452 | 27.717 | 21.655 | 30.138 | 36.966 | 35.749 | 27.485 | 21.155 |
| Long-term debt | 2.727 | 24.675 | 22.517 | 24.551 | 27 | 25.965 | 26.358 | 41 | 41 | 441 | 52 |
| Short-term debt | 36.497 | 12.877 | 8.979 | 7.616 | 32.193 | 9.306 | 1.906 | 6.926 | 7.414 | 5.771 | 8.997 |
| Total debt | 39.224 | 37.552 | 31.495 | 32.167 | 32.220 | 35.271 | 28.264 | 6.967 | 7.455 | 6.212 | 9.049 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2012 | — | — |
TH Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
YR Deputy | Deputy | 2017 | — | — |
PC Management | Management | 2024 | — | — |
PV Deputy | Deputy | 2013 | — | — |
AL Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2021 | |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 90.0% | 90.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Tomas Håkan Therén | Chief Executive Officer | 0 companies |
| Yago Rosselló Mañá | Deputy | 0 companies |
| Per Chrom Jacobsen | Management | 0 companies |
| Per Vessty Kildelund | Deputy | 0 companies |
| Aage Langkjær Snorgaard | Chief Executive Officer | 0 companies |
| Johan Fredrik Conradsson | Board of Directors | 0 companies |
| Peder Gustaf Magnus Broms | Board of Directors | 0 companies |
| Lars Peter Fredell | Chairman | 0 companies |
| Henrik Møgelmose | Board of Directors | 0 companies |
| Johan Viktor Blohmé | Board of Directors | 0 companies |
| Johan Anders Nyberg | Board of Directors | 0 companies |
| Oskar Emanuel Lindholm | Board of Directors | 0 companies |
| Gunnel Ellinor Duveblad | Chairman | 0 companies |
| Emma Maria Westerberg | Board of Directors | 0 companies |
| Toke Mundt Stensgaard Nielsen | Board of Directors | 0 companies |
| Nis Ulrik Engholm | Board of Directors | 0 companies |
| Søren Thuun Jensen | Board of Directors | 0 companies |
| Hans Ingemar Rikard Westerberg | Chairman | 0 companies |
| Mats Fredrik Sigurd Sjöstrand | Board of Directors | 0 companies |
| Anne Raaen Rasmussen | Board of Directors | 0 companies |
| Brian Steen Jensen | Board of Directors | 0 companies |
| Michael Egede Budtz | Chairman | 0 companies |
| Peter Normann | Board of Directors | 0 companies |
| Mats Johan Helge Johansson | Chairman | 0 companies |
| John Ole Slabiak | Board of Directors | 0 companies |