| Revenue | DKK 4,6M | -159% |
| EBITDA | DKK -4,6M | -243% |
| Net profit | DKK -12M | +54% |
| Total assets | DKK 30M | -22% |
| Equity | DKK 1,2M | -91% |
| Employees | 69 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -20 | -978 | -208 | -471 | -885 | 2.890 | 3.180 | -9.454 | -7.765 | 4.561 |
| Staff expenses | -788 | -673 | -159 | -887 | -4.276 | -9.320 | -9.931 | -15.071 | -11.274 | -9.249 |
| EBITDA | -808 | -1.650 | -367 | -1.358 | -5.160 | -6.430 | -6.751 | -46.523 | 3.226 | -4.628 |
| Depreciation & amort. | -0 | -0 | -53 | -186 | -397 | -810 | -1.746 | -2.709 | -2.997 | -4.366 |
| EBIT | -808 | -1.650 | -420 | -1.544 | -5.558 | -7.241 | -8.497 | -49.231 | 229 | -8.995 |
| Net financials | -6 | -3 | 6 | -2 | -62 | -1.114 | 1.997 | 20.443 | 27.852 | -3.033 |
| Profit before tax | -813 | -1.653 | -415 | -1.546 | -5.620 | -8.355 | -6.500 | -59.429 | -24.367 | -12.028 |
| Tax | -0 | -542 | -89 | -351 | -395 | -892 | -874 | -626 | 1.551 | -0 |
| Net profit | -813 | -1.111 | -326 | -1.195 | -5.225 | -7.463 | -5.626 | -58.803 | -25.918 | -12.028 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 64 | 6.235 | 2.558 | 3.197 | 9.384 | 25.616 | 106.577 | 59.443 | 38.687 | 29.997 |
| Equity | -764 | 5.466 | 498 | -694 | 8.110 | 21.864 | 94.396 | 40.703 | 13.607 | 1.245 |
| Long-term debt | 0 | 0 | 1.772 | 3.423 | 0 | 835 | 4.971 | 7.014 | 14.707 | 18.739 |
| Short-term debt | 828 | 369 | 131 | 375 | 1.274 | 2.916 | 7.210 | 11.726 | 10.373 | 10.014 |
| Total debt | 828 | 369 | 1.903 | 3.798 | 1.274 | 3.751 | 12.182 | 18.740 | 25.080 | 28.753 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CL Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2021 | |
| Individual | 10.0% | 10.0% | 2021 | |
FOSSELIUS INVEST ApS | Company | 10.0% | 10.0% | 2021 |
SEED Capital Denmark III K/S | Company | 10.0% | 10.0% | 2021 |
| Individual | 5.0% | 5.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2021 | |
F3 MANAGEMENT ApS | Company | 5.0% | 5.0% | 2020 |
HOLTEN HOLDING ApS | Company | 10.0% | 10.0% | 2019 |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Lohmann | Chief Executive Officer | 0 companies |
| Uwe Horstmann | Board of Directors | 0 companies |
| Eric Charles Salzman | Board of Directors | 0 companies |
| Preben Damgaard Nielsen | Chairman | 0 companies |
| Jocelyn Christopher White | Board of Directors | 0 companies |
| Niels Vejrup Carlsen | Chairman | 0 companies |
| Lars Thinggaard | Chairman | 0 companies |
| Lars Andersen | Board of Directors | 0 companies |
| Christian Brøndum | Board of Directors | 0 companies |
| Simon Bækgaard Kristoffersen | Board of Directors | 0 companies |
| Thomas Gareth Hussey | Board of Directors | 0 companies |
| Thomas Neergaard Hansen | Chairman | 0 companies |
| Mads Christian Blicher Fosselius | Board of Directors | 0 companies |