| Revenue | DKK 838K | +214% |
| EBITDA | DKK 838K | +214% |
| Net profit | DKK -113K | +88% |
| Total assets | DKK 18,1M | +0% |
| Equity | DKK 577K | -27% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 127 | 483 | 336 | 267 | 838 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 127 | 483 | 336 | 267 | 838 |
| Depreciation & amort. | -218 | -218 | -218 | -232 | -237 |
| EBIT | -91 | 265 | 118 | 35 | 601 |
| Net financials | -380 | -354 | -436 | -980 | -714 |
| Profit before tax | -471 | -89 | -318 | -945 | -113 |
| Tax | 82 | 41 | 18 | -3 | -0 |
| Net profit | -553 | -130 | -335 | -942 | -113 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 18.690 | 18.829 | 18.969 | 18.041 | 18.126 |
| Equity | -507 | -637 | -972 | 794 | 577 |
| Long-term debt | 18.477 | 18.715 | 0 | 16.439 | 16.817 |
| Short-term debt | 720 | 751 | 19.941 | 803 | 723 |
| Total debt | 19.197 | 19.466 | 19.941 | 17.242 | 17.540 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
LP Management | Management | 2019 |
ST Management | Management | 2025 |
DM Management | Management | 2021 |
| Former (5) | ||
DF Management | Management | 2019 – 2022 |
JF Chief Executive Officer | Chief Executive Officer | 2016 – 2019 |
SD Management | Management | 2019 – 2021 |
BG Management | Management | 2019 – 2019 |
FB Management | Management | 2022 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Chairman | 2015 – 2019 | |
| Chairman | 2014 – 2015 | |
| Board of Directors | 2014 – 2019 | |
| Board of Directors | 2014 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Pærregaard | Management | 0 companies |
| Donatella Fanti | Management | 0 companies |
| Jakob Folkenberg Eriksen | Chief Executive Officer | 0 companies |
| Solveig Diana Hoffmann | Management | 0 companies |
| Sonia Trigui | Management | 0 companies |
| Dorota Marta Roch | Management | 0 companies |
| Birgitte Gurli Aaslyng | Management | 0 companies |
| Fernando Bautista Blazquez | Management | 0 companies |
| Niels Peter Houlberg Baunsøe | Chairman | 0 companies |
| Vibeke Baunsøe | Chairman | 0 companies |
| Niels Christian Høgh Baunsøe | Board of Directors | 0 companies |
| Niels Frederik Houlberg Baunsøe | Board of Directors | 0 companies |