| Revenue | DKK 18,5M | +114% |
| EBITDA | DKK 530K | +109% |
| Net profit | DKK -44,4M | +2% |
| Total assets | DKK 430,1M | -13% |
| Equity | DKK -38,4M | -367% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.858 | 9.331 | 9.284 | 9.046 | 9.797 | 11.391 | 7.892 | 6.928 | 7.120 | 8.649 | 18.520 |
| Staff expenses | -2.634 | -8.465 | -8.317 | -5.861 | -16.734 | -5.180 | -8.404 | -6.284 | -6.346 | -13.942 | -17.687 |
| EBITDA | -105 | -8.036 | -3.016 | -3.874 | -6.943 | 6.089 | -484 | -184 | 91 | -5.847 | 530 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -105 | -8.036 | -3.016 | -3.874 | -6.943 | 6.089 | -484 | -184 | 91 | -5.847 | 530 |
| Net financials | -22.780 | -40.074 | -60.938 | -142.756 | -69.148 | -54.432 | -33.084 | -107.442 | -59.915 | -39.622 | -46.995 |
| Profit before tax | -22.885 | -48.110 | -63.954 | -146.630 | -76.091 | -48.343 | -33.568 | -107.626 | -59.824 | -45.469 | -46.465 |
| Tax | -1.299 | -3.691 | -2.417 | -2.605 | -4.460 | -5.354 | 594 | 10.353 | -5.527 | -0 | -2.067 |
| Net profit | -21.586 | -44.419 | -61.537 | -144.025 | -71.631 | -42.989 | -34.162 | -117.979 | -54.297 | -45.469 | -44.398 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 947.274 | 886.152 | 810.004 | 785.036 | 711.131 | 729.999 | 692.599 | 635.300 | 594.289 | 494.008 | 430.072 |
| Equity | 628.078 | 583.127 | 516.216 | 376.810 | 303.828 | 257.685 | 228.883 | 113.371 | 55.839 | 14.364 | -38.386 |
| Long-term debt | 288.986 | 298.635 | 286.033 | 387.537 | 355.582 | 450.165 | 441.470 | 481.986 | 479.313 | 450.785 | 439.777 |
| Short-term debt | 30.210 | 4.390 | 7.755 | 20.689 | 51.721 | 22.149 | 22.246 | 39.943 | 59.137 | 28.859 | 28.681 |
| Total debt | 319.196 | 303.025 | 293.788 | 408.226 | 407.303 | 472.314 | 463.716 | 521.929 | 538.450 | 479.644 | 468.458 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
ER Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
RC Management | Management | 2020 | — | — |
TS Management | Management | 2015 | — | — |
DL Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Deputy Chairman | 2023 | — | — | |
| Deputy Chairman | 2020 | — | — | |
| Deputy Chairman | 2015 | — | — | |
| Chairman | 2016 | — | — | |
| Deputy Chairman | 2019 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Deputy Chairman | 2024 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
New Nutrition Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Marielle Florence Stijger | Chief Executive Officer | 0 companies |
| Erik Robert Visser | Chief Executive Officer | 0 companies |
| René Carl-Anders Gjerding | Management | 0 companies |
| Thomas Stegeager Kvorning | Management | 0 companies |
| Daniel Lars Reimann | Management | 0 companies |
| Christoffer Fiorini Lorenzen | Board of Directors | 0 companies |
| Sarah Bibi Vawda | Board of Directors | 0 companies |
| Donald William Christopher Mallon | Deputy Chairman | 0 companies |
| Adam Dawson | Deputy Chairman | 0 companies |
| Michael Specht Bruun | Deputy Chairman | 0 companies |
| Kjeld Johannesen | Chairman | 0 companies |
| Scarlett Omar-Broca | Deputy Chairman | 0 companies |
| Scarlett Omar-Broca | Board of Directors | 0 companies |
| Torben Gosvig Madsen | Board of Directors | 0 companies |
| Daniel Adrian Tufte-Kristensen | Deputy Chairman | 0 companies |
| Søren Dan Johansen | Chairman | 0 companies |