| Revenue | DKK -20K | +23% |
| EBITDA | DKK -20K | -23% |
| Net profit | DKK -38,4M | -15% |
| Total assets | DKK 58,2M | -40% |
| Equity | DKK 58,1M | -40% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -10 | -56 | -22 | -16 | -20 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | -56 | -22 | -16 | -20 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10 | -56 | -22 | -16 | -20 |
| Net financials | 11.841 | 1.145 | -18.998 | -33.345 | -38.385 |
| Profit before tax | 11.831 | 1.089 | -19.020 | -33.361 | -38.405 |
| Tax | 31 | 30 | 38 | 41 | 41 |
| Net profit | 11.800 | 1.059 | -19.059 | -33.402 | -38.446 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 110.437 | 108.058 | 89.580 | 96.248 | 58.181 |
| Equity | 110.392 | 108.013 | 89.528 | 96.193 | 58.086 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 45 | 44 | 52 | 55 | 96 |
| Total debt | 45 | 44 | 52 | 55 | 96 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
AC Management | Management | 2022 |
NØ Management | Management | 2022 |
| Former (3) | ||
CA Management | Management | 2012 – 2022 |
HW Chief Executive Officer | Chief Executive Officer | 2022 – 2022 |
BL Chief Executive Officer | Chief Executive Officer | 2022 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2022 – 2022 | |
| Board of Directors | 2012 – 2022 | |
| Chairman | 2012 – 2017 | |
| Chairman | 2019 – 2022 | |
| Board of Directors | 2012 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Carlos Alberto Ragone | Management | 0 companies |
| Anne Caroline Ørskov Ragone | Management | 0 companies |
| Henning Work Frederiksen | Chief Executive Officer | 0 companies |
| Niels Ørskov Christensen | Management | 0 companies |
| Bo Lundberg | Chief Executive Officer | 0 companies |
| Thomas Miguel Ragone | Board of Directors | 0 companies |
| Bo Møller Andersen | Board of Directors | 0 companies |
| Ib Paaskesen | Chairman | 0 companies |
| Uffe Frovst | Chairman | 0 companies |
| Per Møller Andersen | Board of Directors | 0 companies |