| Revenue | DKK 269K | -47% |
| EBITDA | DKK 22K | -52% |
| Net profit | DKK -23,9M | +14% |
| Total assets | DKK 29,6M | -14% |
| Equity | DKK -832,2M | -3% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11.895 | 12.958 | 13.336 | 11.054 | 9.398 | 7.365 | 424 | 191 | 505 | 269 |
| Staff expenses | -12.228 | -12.352 | -10.967 | -9.017 | -7.908 | -5.616 | -106 | -8 | -7 | -9 |
| EBITDA | -24.123 | 606 | 2.501 | 274 | -2.610 | -2.318 | 346 | 18 | 46 | 22 |
| Depreciation & amort. | -112 | -102 | 66 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -24.235 | 504 | 2.435 | 274 | -2.610 | -2.318 | 346 | 18 | 46 | 22 |
| Net financials | -73.448 | -49.631 | -10.079 | -414.391 | -183.995 | -217.123 | -55.322 | -9.396 | -27.769 | -23.875 |
| Profit before tax | -97.683 | -49.127 | -7.644 | -414.117 | -186.605 | -219.441 | -54.976 | -9.378 | -27.723 | -23.853 |
| Tax | -4.956 | -4.834 | -6.542 | -6.497 | 45 | 146 | -648 | -462 | -0 | -0 |
| Net profit | -92.727 | -44.293 | -1.102 | -407.620 | -186.650 | -219.587 | -54.328 | -8.916 | -27.723 | -23.853 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 731.176 | 764.958 | 812.362 | 422.317 | 282.601 | 103.084 | 72.382 | 62.070 | 34.414 | 29.565 |
| Equity | 120.152 | 134.795 | 96.474 | -311.146 | -497.796 | -717.383 | -771.711 | -780.627 | -808.350 | -832.203 |
| Long-term debt | 0 | 0 | 10.427 | 2.300 | 714 | 87 | 231 | 239 | 246 | 255 |
| Short-term debt | 611.024 | 630.163 | 705.461 | 729.994 | 779.683 | 820.380 | 843.862 | 842.458 | 842.518 | 861.513 |
| Total debt | 611.024 | 630.163 | 715.888 | 732.294 | 780.397 | 820.467 | 844.093 | 842.697 | 842.764 | 861.768 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Management | Management | 2023 | — | — |
LH Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
TN Management | Management | 2016 | — | — |
SB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
LB Management | Management | 2017 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
HJ Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Andersen | Management | 0 companies |
| Lisbeth Holm | Chief Executive Officer | 0 companies |
| Theis Nøhr Bruun | Management | 0 companies |
| Sune Bjerregaard | Chief Executive Officer | 0 companies |
| Louise Bechmann | Management | 0 companies |
| Margaret McDonald | Chief Executive Officer | 0 companies |
| Henrik Juul Hansen | Management | 0 companies |
| Henrik Ellebæk Steensgaard | Chairman | 0 companies |
| Karl Eidem | Board of Directors | 0 companies |
| Peter Knudsen | Board of Directors | 0 companies |
| Gareth Ridgwell Whiley | Chairman | 0 companies |
| Roger Clive Best | Chairman | 0 companies |
| Henrik Theilbjørn | Chairman | 0 companies |
| Mark Piasecki | Board of Directors | 0 companies |
| Lloyd Anthony Campbell | Chairman | 0 companies |