| Revenue | DKK 0 | — |
| EBITDA | DKK -413K | -19% |
| Net profit | DKK 8,2M | -82% |
| Total assets | DKK 370,4M | -15% |
| Equity | DKK 365,6M | -15% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | -396 | -181 | -320 | -403 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -60 | -435 | -599 | -359 | -396 | -181 | -320 | -403 | -348 | -413 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -60 | -435 | -599 | -359 | -396 | -181 | -320 | -403 | -348 | -413 |
| Net financials | -9.142 | -18.072 | -23.251 | -23.502 | 6.589 | 37.976 | 68.179 | 15.732 | 44.906 | 8.729 |
| Profit before tax | -9.205 | -18.507 | -23.850 | -23.861 | 6.193 | 37.795 | 67.859 | 15.329 | 44.558 | 8.316 |
| Tax | -982 | -2.468 | -3.094 | -2.850 | -123 | -33 | -71 | -87 | -50 | 87 |
| Net profit | -8.223 | -16.039 | -20.756 | -21.011 | 6.316 | 37.828 | 67.930 | 15.416 | 44.608 | 8.229 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 359.724 | 353.165 | 340.614 | 330.665 | 353.308 | 470.971 | 466.423 | 394.425 | 436.343 | 370.375 |
| Equity | 63.549 | 43.965 | 22.137 | 8.652 | 33.782 | 397.553 | 375.274 | 386.820 | 428.217 | 365.643 |
| Long-term debt | 291.995 | 290.900 | 291.254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.180 | 18.301 | 27.223 | 322.013 | 319.526 | 73.418 | 91.149 | 7.605 | 8.126 | 4.732 |
| Total debt | 296.175 | 309.201 | 318.477 | 322.013 | 319.526 | 73.418 | 91.149 | 7.605 | 8.126 | 4.732 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2022 | — | — |
DH Management | Management | 2025 | — | — |
PA Management | Management | 2015 | — | — |
MS Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 0.0% | 2019 | |
| Individual | 0.0% | 100.0% | 2016 | |
| Individual | 100.0% | 0.0% | 2016 | |
| Individual | 0.0% | 0.0% | 2019 | |
| Individual | 0.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Bonne Alkærsig | Management | 0 companies |
| Danny Henrik Ankjær | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Michael Saul Ettinger | Management | 0 companies |
| Timothy Carse | Board of Directors | 0 companies |
| Steven Paladino | Chairman | 0 companies |
| Tino Bendix | Board of Directors | 0 companies |
| Graham Michael Rhodes | Chairman | 0 companies |
| Walter Siegel | Board of Directors | 0 companies |
| Gitte Rene Uhrenholt | Board of Directors | 0 companies |
| Michael Ellis | Chairman | 0 companies |