| Revenue | DKK -3,1M | +13% |
| EBITDA | DKK -6,9M | -59% |
| Net profit | DKK -7,8M | -62% |
| Total assets | DKK 23,5M | +518% |
| Equity | DKK 21,9M | +765% |
| Employees | 15 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.283 | -546 | -82 | -874 | -2.339 | -2.615 | -1.599 | -2.573 | -2.730 | -3.071 |
| Staff expenses | -386 | -22 | -0 | -0 | -119 | -1.225 | -1.170 | -1.882 | -1.592 | -3.780 |
| EBITDA | -1.922 | -695 | -82 | -874 | -2.457 | -3.839 | -2.769 | -4.456 | -4.321 | -6.851 |
| Depreciation & amort. | -51 | -102 | -102 | -275 | -59 | -103 | -40 | -41 | -41 | -52 |
| EBIT | -1.973 | -797 | -184 | -1.149 | -2.516 | -3.942 | -2.809 | -4.497 | -4.362 | -6.902 |
| Net financials | -173 | 33 | -104 | -53 | -145 | -220 | -66 | -46 | -439 | -887 |
| Profit before tax | -2.147 | -764 | -288 | -1.202 | -2.662 | -4.162 | -2.876 | -4.543 | -4.801 | -7.790 |
| Tax | -0 | -0 | -0 | -0 | -1.136 | 555 | -66 | -122 | -0 | -0 |
| Net profit | -2.147 | -764 | -288 | -1.202 | -1.526 | -4.716 | -2.809 | -4.421 | -4.801 | -7.790 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 593 | 383 | 304 | 1.722 | 4.462 | 3.141 | 3.138 | 2.127 | 3.804 | 23.523 |
| Equity | -2.097 | -1.091 | -1.379 | 1.697 | 172 | 1.712 | 1.903 | 631 | -3.290 | 21.886 |
| Long-term debt | 651 | 716 | 788 | 0 | 4.067 | 34 | 0 | 0 | 4.473 | 0 |
| Short-term debt | 2.039 | 758 | 895 | 25 | 223 | 1.395 | 1.236 | 1.496 | 2.620 | 1.637 |
| Total debt | 2.690 | 1.474 | 1.683 | 25 | 4.291 | 1.429 | 1.236 | 1.496 | 7.093 | 1.637 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CN Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
Sarah Müllertz Holding ApS | Company | 33.3% | 50.0% | 2025 |
CAMILLA RAMSTRUP HOLDING ApS | Company | 66.7% | 66.7% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Christina Neustrup Trudslev | Chief Executive Officer | 0 companies |
| Jesper Bjørn Madsen | Board of Directors | 0 companies |
| Camilla Ramstrup | Chairman | 0 companies |
| Sarah Emilie Müllertz | Board of Directors | 0 companies |
| Raksha Khetan | Board of Directors | 0 companies |
| Bo Bendixen | Board of Directors | 0 companies |
| Annette Pia Larsen | Chairman | 0 companies |
| Jacob Spangenberg | Board of Directors | 0 companies |
| Peter Egebjerg-Rantzau | Chairman | 0 companies |
| Heidi Jacqueline Ahlefeldt-Laurvig | Board of Directors | 0 companies |
| Singh Nirmal Madan Mansingh | Board of Directors | 0 companies |
| Christian Elneff Bonnesen | Chairman | 0 companies |