| Revenue | DKK -1,1M | +60% |
| EBITDA | DKK -1,1M | -4% |
| Net profit | DKK -1,2M | +0% |
| Total assets | DKK 955K | +31% |
| Equity | DKK -3,2M | -64% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -404 | -647 | -441 | -697 | -1.116 |
| Staff expenses | -0 | -0 | -593 | -379 | -0 |
| EBITDA | -404 | -647 | -1.034 | -1.076 | -1.116 |
| Depreciation & amort. | -241 | -223 | -190 | -171 | -86 |
| EBIT | -645 | -870 | -1.224 | -1.247 | -1.202 |
| Net financials | -2 | -0 | -6 | -25 | -69 |
| Profit before tax | -647 | -870 | -1.230 | -1.272 | -1.271 |
| Tax | -286 | -3 | -19 | -43 | -36 |
| Net profit | -361 | -867 | -1.211 | -1.229 | -1.235 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.906 | 1.228 | 722 | 727 | 955 |
| Equity | 1.370 | 502 | -709 | -1.938 | -3.174 |
| Long-term debt | 419 | 669 | 650 | 850 | 1.800 |
| Short-term debt | 118 | 57 | 781 | 1.816 | 2.328 |
| Total debt | 536 | 725 | 1.431 | 2.666 | 4.128 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AB Management | Management | 2016 |
| Former (1) | ||
CH Management | Management | 2014 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2016 | |
| Board of Directors | 2019 | |
| Former (2) | ||
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2016 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 15–19.99% | 15–19.99% | 2016 | |
| Company | 15–19.99% | 15–19.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Holmen | Management | 0 companies |
| Anders Buus Jensen | Management | 0 companies |
| Ulla Langer Jensen | Chairman | 0 companies |
| Kai Birger Kristensen | Board of Directors | 0 companies |
| Sofie Langer Buus Jensen | Board of Directors | 0 companies |
| Kim Fridlev Frandsen | Board of Directors | 0 companies |