| Revenue | DKK 1,9M | +260% |
| EBITDA | DKK -4,9M | +22% |
| Net profit | DKK -5M | +14% |
| Total assets | DKK 3M | -29% |
| Equity | DKK 1,2M | -58% |
| Employees | 23 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.266 | 2.087 | 593 | 521 | 1.876 |
| Staff expenses | -6.010 | -7.185 | -6.060 | -6.838 | -6.791 |
| EBITDA | -4.744 | -5.098 | -5.466 | -6.317 | -4.915 |
| Depreciation & amort. | -15 | -36 | -22 | -8 | -0 |
| EBIT | -4.759 | -5.134 | -5.489 | -6.325 | -4.915 |
| Net financials | -28 | -63 | 39 | -2 | -35 |
| Profit before tax | -4.787 | -5.197 | -5.450 | -6.327 | -4.951 |
| Tax | -88 | -222 | -2.380 | -573 | -0 |
| Net profit | -4.699 | -4.974 | -3.070 | -5.754 | -4.951 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.180 | 7.367 | 4.567 | 4.233 | 3.006 |
| Equity | -4.286 | 5.740 | 2.669 | 2.726 | 1.157 |
| Long-term debt | 4.369 | 637 | 575 | 555 | 576 |
| Short-term debt | 1.097 | 990 | 1.323 | 952 | 1.274 |
| Total debt | 5.466 | 1.627 | 1.897 | 1.507 | 1.849 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LA Chief Executive Officer | Chief Executive Officer | 2022 |
| Former (3) | ||
JM Chief Executive Officer | Chief Executive Officer | 2017 – 2020 |
CK Chief Executive Officer | Chief Executive Officer | 2020 – 2022 |
KH Management | Management | 2013 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2021 | |
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Former (13) | ||
| Chairman | 2021 – 2025 | |
| Board of Directors | 2020 – 2025 | |
| Board of Directors | 2013 – 2014 | |
| Board of Directors | 2019 – 2020 | |
| Chairman | 2016 – 2019 | |
| Board of Directors | 2013 – 2016 | |
| Board of Directors | 2020 – 2021 | |
| Chairman | 2013 – 2016 | |
| Board of Directors | 2016 – 2023 | |
| Board of Directors | 2016 – 2018 | |
| Chairman | 2020 – 2021 | |
| Chairman | 2019 – 2020 | |
| Board of Directors | 2018 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Janni Møller Thomsen | Chief Executive Officer | 0 companies |
| Casper Kronborg Porsgaard | Chief Executive Officer | 0 companies |
| Kim Haugstrup Mikkelsen | Management | 0 companies |
| Louise Ambjørg Svalastog | Chief Executive Officer | 0 companies |
| Michael Humle | Board of Directors | 0 companies |
| Henriette Mærsk Søndergaard | Chairman | 0 companies |
| Bo Jakobsen | Chairman | 0 companies |
| Henning Nygaard Jensen | Board of Directors | 0 companies |
| Martin Fruelund Albertsen | Board of Directors | 0 companies |
| Anne Mette Leonhardt Gartmann | Board of Directors | 0 companies |
| Brian Lund Mollerup | Chairman | 0 companies |
| Christina Haurum | Board of Directors | 0 companies |
| Per Wildbork | Board of Directors | 0 companies |
| Winnie Jytte Dahl | Board of Directors | 0 companies |
| John Aage Johansen | Board of Directors | 0 companies |
| Jeppe Rowlandson Stokholm | Chairman | 0 companies |
| Ole Gorm Larsen | Board of Directors | 0 companies |
| Christina Nimand Hansen | Board of Directors | 0 companies |
| Carsten Grønmann Larsen | Chairman | 0 companies |
| Per Bjørnsholm | Chairman | 0 companies |
| Henriette Dybdal Cajar | Board of Directors | 0 companies |