| Revenue | DKK -7,4M | -114% |
| EBITDA | DKK -24,1M | +63% |
| Net profit | DKK -141,1M | -38% |
| Total assets | DKK 12M | -97% |
| Equity | DKK -192,5M | -598% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.439 | -3.055 | 129 | -1.282 | 78 | -12.765 | 28.535 | 28.562 | 27.601 | 52.533 | -7.357 |
| Staff expenses | -357 | -2.688 | -10.550 | -12.211 | -12.324 | -16.701 | -20.102 | -29.076 | -38.207 | -43.194 | -16.720 |
| EBITDA | -1.796 | -5.743 | -10.421 | -13.493 | -12.246 | -29.467 | -27.678 | -65.496 | -71.271 | -65.294 | -24.077 |
| Depreciation & amort. | -0 | -132 | -1.265 | -1.804 | -2.649 | -2.669 | -6.867 | -7.523 | -12.384 | -18.558 | -58.536 |
| EBIT | -1.796 | -5.876 | -11.686 | -15.297 | -14.895 | -32.135 | -34.545 | -73.019 | -83.655 | -83.852 | -82.613 |
| Net financials | -7 | -598 | -1.284 | -1.192 | -3.433 | -6.849 | -12.860 | -19.405 | -5.045 | -17.271 | -117.692 |
| Profit before tax | -1.803 | -6.473 | -12.970 | -16.490 | -18.328 | -38.985 | -47.554 | -92.424 | -88.348 | -102.046 | -141.133 |
| Tax | -139 | -1.696 | -2.841 | -3.616 | -4.012 | -8.514 | 1.528 | -0 | -0 | -0 | -2 |
| Net profit | -1.664 | -4.777 | -10.129 | -12.874 | -14.316 | -30.471 | -49.082 | -92.424 | -88.348 | -102.046 | -141.131 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.289 | 32.410 | 36.716 | 48.677 | 56.882 | 105.432 | 133.882 | 253.239 | 360.358 | 371.026 | 11.995 |
| Equity | -1.584 | 9.817 | 5.868 | 11.973 | 26.385 | 32.114 | -10.215 | 113.485 | 10.487 | -27.599 | -192.540 |
| Long-term debt | 1.459 | 10.902 | 17.172 | 13.594 | 11.745 | 45.984 | 101.797 | 75.850 | 233.769 | 231.332 | 2.979 |
| Short-term debt | 2.414 | 11.690 | 13.677 | 23.111 | 18.753 | 27.334 | 42.300 | 60.338 | 113.952 | 167.293 | 201.556 |
| Total debt | 3.873 | 22.593 | 30.848 | 36.705 | 30.497 | 73.318 | 144.097 | 136.188 | 347.721 | 398.625 | 204.535 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2021 | — | — |
CØ Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
DA Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
RS Management | Management | 2019 | — | — |
JA Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
AV Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
NM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
SM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
CT Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Project Astro Bidco A/S | Company | 100.0% | 100.0% | 2023 |
DACH Invest ApS | Company | 5.0% | 5.0% | 2019 |
Nordic Alpha Partners Fund I K/S | Company | 25.0% | 25.0% | 2019 |
| Individual | 5.0% | 5.0% | 2021 | |
LAC INVEST ApS | Company | 15.0% | 15.0% | 2017 |
OVE BJERREGAARD HOLDING ApS | Company | 20.0% | 20.0% | 2017 |
Oaklun Capital ApS | Company | 5.0% | 5.0% | 2017 |
Ove Bjerregaard Holding ApS | Company | 5.0% | 5.0% | 2017 |
LAC Invest Ikast ApS | Company | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Holm Bech Albertsen | Management | 0 companies |
| Christian Ørum Madsen | Chief Executive Officer | 0 companies |
| Dennis Andersen | Chief Executive Officer | 0 companies |
| Rasmus Skoubo | Management | 0 companies |
| Jon Andre Løkke | Chief Executive Officer | 0 companies |
| Andy Vels Jensen | Chief Executive Officer | 0 companies |
| Nikolaj Magne Larsen | Chief Executive Officer | 0 companies |
| Stefaan Maurice M. Florquin | Chief Executive Officer | 0 companies |
| Coenraad Theodoor Rooijmans | Chief Executive Officer | 0 companies |
| Henrik Grand Petersen | Chairman | 0 companies |
| Laurits Mathias Bach Sørensen | Deputy Chairman | 0 companies |
| Henning Bejer Beck | Chairman | 0 companies |
| Rasmus Frøkiær Ankersen | Board of Directors | 0 companies |
| Kristin Parello-Plesner | Board of Directors | 0 companies |
| Eline Stokstad Fjell | Board of Directors | 0 companies |
| Ali Arda Ersöz | Board of Directors | 0 companies |
| Jesper Milegaard Jensen | Board of Directors | 0 companies |
| Erik Osmundsen | Chairman | 0 companies |
| Jakob Fuhr Hansen | Board of Directors | 0 companies |
| Anders Wilhjelm | Board of Directors | 0 companies |
| Martin Dræbye Gantzhorn | Board of Directors | 0 companies |
| Drilon Ferizaj | Board of Directors | 0 companies |