| Revenue | DKK -10,5M | -24% |
| EBITDA | DKK -15,4M | +16% |
| Net profit | DKK -19,2M | +5% |
| Total assets | DKK 28,8M | +3% |
| Equity | DKK 12,7M | +15% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -0 | 200 | -18 | -131 | -53 | -3.911 | -14.739 | -13.767 | -10.491 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -672 | -2.283 | -4.419 | -4.871 |
| EBITDA | -0 | 200 | -18 | -131 | -53 | -4.582 | -17.022 | -18.186 | -15.362 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -1.428 | -1.785 | -2.454 | -3.346 |
| EBIT | -0 | 200 | -18 | -131 | -53 | -6.011 | -18.807 | -20.640 | -18.708 |
| Net financials | -2 | -104 | -160 | -223 | -284 | -1.706 | -2.021 | -327 | -735 |
| Profit before tax | -2 | 96 | -177 | -355 | -337 | -7.717 | -20.828 | -20.967 | -19.443 |
| Tax | -1 | 20 | -38 | 352 | -19 | -1.096 | -2.248 | -803 | -251 |
| Net profit | -2 | 75 | -139 | -706 | -319 | -6.621 | -18.580 | -20.164 | -19.192 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.580 | 2.455 | 2.640 | 6.263 | 11.278 | 29.705 | 32.313 | 28.016 | 28.826 |
| Equity | 48 | 124 | -15 | 3.004 | 2.686 | 21.110 | 17.198 | 11.031 | 12.651 |
| Long-term debt | 1.531 | 2.311 | 2.111 | 2.014 | 4.025 | 2.231 | 6.357 | 8.117 | 8.472 |
| Short-term debt | 0 | 21 | 544 | 422 | 2.651 | 4.902 | 8.758 | 8.868 | 7.704 |
| Total debt | 1.531 | 2.331 | 2.656 | 2.436 | 6.676 | 7.133 | 15.115 | 16.985 | 16.176 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Management | Management | 2022 | — | — |
FS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
PL Management | Management | 2022 | — | — |
BS Management | Management | 2014 | — | — |
SE Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2024 | |
KATLA SEED INVEST ApS | Company | 15.0% | 15.0% | 2023 |
J. Munch Holding ApS | Company | 25.0% | 25.0% | 2022 |
| Individual | 5.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Lilja Rut Graetz | Management | 0 companies |
| Flemming Sylvang Videriksen | Chief Executive Officer | 0 companies |
| Parisa Louie | Management | 0 companies |
| Bjarni Snæbjörn Jonsson | Management | 0 companies |
| Sigvaldi Egill Lárusson | Management | 0 companies |
| Peter Søndergaard Jensen | Chairman | 0 companies |
| Henrik Pallisgaard Jensen | Board of Directors | 0 companies |
| Thorey G. Gudmundsdottir | Chairman | 0 companies |
| Jacob Tackmann Thomsen | Board of Directors | 0 companies |