| Revenue | DKK -41,2M | -180% |
| EBITDA | DKK 1,2M | -98% |
| Net profit | DKK -43,2M | -273% |
| Total assets | DKK 357,3M | -11% |
| Equity | DKK 68,6M | -38% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 148 | -43 | -2.465 | -101 | 1.411 | 165 | 68.252 | 44.067 | 18.745 | 51.310 | -41.206 |
| Staff expenses | -0 | -0 | -0 | -0 | -125 | -250 | -0 | -1.841 | -1.230 | -0 | -0 |
| EBITDA | 148 | -43 | -2.465 | -101 | 1.286 | -85 | 68.252 | 42.226 | 17.516 | 51.310 | 1.227 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 148 | -43 | -2.465 | -101 | 1.286 | -85 | 68.252 | 42.226 | 17.516 | 51.310 | 1.227 |
| Net financials | 9.089 | 8.991 | -187 | -94 | -2 | -27 | 0 | -1 | 325 | 35.302 | -56.051 |
| Profit before tax | 9.238 | 8.948 | -2.652 | -195 | 1.283 | -112 | 68.252 | 42.224 | 17.840 | 33.431 | -54.824 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 10.016 | 9.290 | 3.921 | 8.470 | -11.644 |
| Net profit | 9.238 | 8.948 | -2.652 | -195 | 1.283 | -112 | 58.236 | 32.934 | 13.919 | 24.961 | -43.180 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.272 | 58.100 | 1.062 | 7.263 | 9.292 | 14.199 | 203.943 | 270.208 | 325.903 | 403.675 | 357.293 |
| Equity | 9.238 | 18.186 | -466 | -661 | 622 | 510 | 58.746 | 91.680 | 57.326 | 110.574 | 68.618 |
| Long-term debt | 0 | 43 | 0 | 0 | 0 | 0 | 50.212 | 52.881 | 370 | 247.397 | 247.397 |
| Short-term debt | 34 | 39.914 | 1.528 | 7.924 | 8.670 | 13.689 | 84.969 | 106.340 | 248.048 | 14.983 | 19.785 |
| Total debt | 34 | 39.914 | 1.528 | 7.924 | 8.670 | 13.689 | 135.181 | 159.221 | 248.418 | 262.380 | 267.182 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Management | Management | 2022 | — | — |
AH Founder | Founder | 2014 | — | — |
AS Management | Management | 2023 | — | — |
AH Management | Management | 2021 | — | — |
KK Management | Management | 2014 | — | — |
JS Management | Management | 2017 | — | — |
EG Management | Management | 2021 | — | — |
LM Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LiCi Valhalla ApS | Company | 100.0% | 100.0% | 2024 |
| Individual | 0.0% | 33.3% | 2018 | |
Sif Property Holding ApS | Company | 100.0% | 100.0% | 2023 |
Hommelhoff Group A/S | Company | 33.3% | 33.3% | 2018 |
Domis ApS | Company | 33.3% | 33.3% | 2023 |
US HOLDING, HORSENS ApS | Company | 10.0% | 10.0% | 2018 |
PROJEKTUS ApS | Company | 25.0% | 25.0% | 2014 |
Selskabet af 11. september 2014 ApS | Company | 10.0% | 10.0% | 2018 |
CBH II ApS | Company | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Nemanja Stankovic | Management | 0 companies |
| Anne Hegestand Ankersen | Founder | 0 companies |
| Anders Skovgaard Klingbeil | Management | 0 companies |
| Andreas Haugstrup Hommelhoff | Management | 0 companies |
| Karsten Kielland | Management | 0 companies |
| John Skovbjerg Hansen | Management | 0 companies |
| Elsebeth Gutheil Stoker | Management | 0 companies |
| Lars-Erik Mors Larsen | Management | 0 companies |
| Linda Bradaia | Board of Directors | 0 companies |
| Mirlinda Goci | Board of Directors | 0 companies |
| Albert Cornelis Tol | Board of Directors | 0 companies |
| Peter Matzen Drachmann | Chairman | 0 companies |