| Revenue | — | — |
| EBITDA | DKK -109K | +63% |
| Net profit | DKK -214K | +38% |
| Total assets | DKK 4,6M | -2% |
| Equity | DKK 4M | -5% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -78 | -289 | -324 | 54 | -31 | -67 | -164 | 2.410 | -162 | -291 | -109 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -78 | -289 | -324 | 54 | -31 | -67 | -164 | 2.410 | -162 | -291 | -109 |
| Net financials | -34 | -221 | -296 | 99 | 14 | -10 | -125 | 2.458 | -91 | -258 | -105 |
| Profit before tax | -78 | -292 | -328 | 51 | -34 | -71 | -170 | 2.404 | -163 | -345 | -214 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -78 | -292 | -328 | 51 | -34 | -71 | -170 | 2.404 | -163 | -345 | -214 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.717 | 6.207 | 5.505 | 5.233 | 4.974 | 5.132 | 4.818 | 6.929 | 5.653 | 4.662 | 4.553 |
| Equity | 5.322 | 5.030 | 4.702 | 4.753 | 4.718 | 4.648 | 4.332 | 6.487 | 5.572 | 4.257 | 4.041 |
| Long-term debt | 0 | 0 | 0 | 46 | 44 | 45 | 46 | 47 | 47 | 49 | 52 |
| Short-term debt | 1.395 | 1.177 | 803 | 434 | 211 | 439 | 440 | 395 | 34 | 356 | 459 |
| Total debt | 1.395 | 1.177 | 803 | 480 | 255 | 484 | 486 | 442 | 81 | 405 | 512 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TJ Management | Management | 2024 | — | — |
KR Management | Management | 2022 | — | — |
AM Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Tine Jung Iversen | Management | 0 companies |
| Karsten Rovelt-Busch | Management | 0 companies |
| Anders Marcus | Management | 0 companies |
| Peter Krogsgaard Jørgensen | Chairman | 0 companies |
| Pernille Thøger Baltzersen | Board of Directors | 0 companies |
| Søren Dahlgaard | Chairman | 0 companies |