| Revenue | DKK -245K | +172% |
| EBITDA | DKK -245K | -172% |
| Net profit | DKK -245K | -243% |
| Total assets | DKK 225K | -6% |
| Equity | DKK -741K | -937% |
| Employees | 0 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -750 | -1.656 | -1.483 | -1.559 | -1.586 | -1.087 | -285 | 11 | -24 | -59 | -90 | -245 |
| Staff expenses | -184 | -1.717 | -1.749 | -2.314 | -2.126 | -1.284 | -152 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -934 | -3.373 | -3.233 | -3.873 | -3.712 | -2.371 | -437 | 11 | -24 | -59 | -90 | -245 |
| Depreciation & amort. | -0 | -8 | -376 | -368 | -1.571 | -1.253 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -934 | -3.382 | -3.609 | -4.241 | -5.283 | -3.624 | -437 | 11 | -24 | -59 | -90 | -245 |
| Net financials | -35 | -264 | -535 | -214 | -101 | -27 | -18 | -1 | 1 | -0 | -1 | -0 |
| Profit before tax | -970 | -3.646 | -4.144 | -4.455 | -5.384 | -3.651 | -455 | 11 | -23 | -59 | -91 | -245 |
| Tax | -241 | -671 | -81 | -111 | -239 | -0 | -0 | -0 | -0 | -13 | -19 | -0 |
| Net profit | -729 | -2.975 | -4.063 | -4.345 | -5.145 | -3.651 | -455 | 11 | -23 | -46 | -72 | -245 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.616 | 4.445 | 3.794 | 3.426 | 1.566 | 279 | 171 | 214 | 210 | 206 | 238 | 225 |
| Equity | 1.771 | -1.204 | -5.267 | 47 | 527 | -3.124 | 59 | 70 | 46 | 0 | -71 | -741 |
| Long-term debt | 1.355 | 5.313 | 7.951 | 2.259 | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 840 |
| Short-term debt | 387 | 336 | 1.109 | 1.119 | 1.013 | 3.403 | 112 | 145 | 163 | 0 | 310 | 126 |
| Total debt | 1.742 | 5.649 | 9.061 | 3.379 | 1.039 | 3.403 | 112 | 145 | 163 | 206 | 310 | 966 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
FR Management | Management | 2022 | — | — |
SH Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SPARUP HOLDING ApS | Company | 50.0% | 50.0% | 2019 |
SOF-ODDEN CAVIAR A/S | Company | 10.0% | 10.0% | 2019 |
DYRE + CO ApS | Company | 5.0% | 5.0% | 2017 |
EJVIND KROGH HOLDING ApS | Company | 5.0% | 5.0% | 2017 |
SOKI HOLDING ApS | Company | 5.0% | 5.0% | 2017 |
ISAAK INC ApS | Company | 10.0% | 10.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Solveig Margrethe Thrane-Møller | Chief Executive Officer | 0 companies |
| Flemming Ravnsborg Andersen | Management | 0 companies |
| Steen Henriksen | Management | 0 companies |
| Patrick Michael Isaak | Board of Directors | 0 companies |
| Henrik Sparup | Board of Directors | 0 companies |
| Claus Dyre Nielsen | Board of Directors | 0 companies |