| Revenue | DKK -347K | -174% |
| EBITDA | DKK -1,5M | -450% |
| Net profit | DKK -1,6M | -179% |
| Total assets | DKK 3M | -5% |
| Equity | DKK -1,6M | -2637% |
| Employees | 2 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 595 | 452 | 711 | 468 | -347 |
| Staff expenses | -0 | -105 | -486 | -733 | -1.106 |
| EBITDA | 595 | 347 | 224 | -264 | -1.453 |
| Depreciation & amort. | -260 | -265 | -270 | -287 | -306 |
| EBIT | 335 | 82 | -46 | -551 | -1.759 |
| Net financials | -154 | -137 | -108 | -167 | -254 |
| Profit before tax | 181 | -55 | -153 | -718 | -2.013 |
| Tax | 40 | -12 | -34 | -152 | -437 |
| Net profit | 141 | -43 | -120 | -566 | -1.576 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 2.750 | 2.341 | 1.990 | 3.138 | 2.983 |
| Equity | 268 | 226 | 106 | -60 | -1.636 |
| Long-term debt | 1.289 | 1.101 | 1.046 | 2.672 | 4.153 |
| Short-term debt | 1.079 | 891 | 704 | 380 | 465 |
| Total debt | 2.368 | 1.991 | 1.750 | 3.052 | 4.618 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
AA Management | Management | 2021 – 2023 |
CØ Management | Management | 2018 – 2021 |
CL Management | Management | 2015 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Chairman | 2023 – 2023 | |
| Chairman | 2021 – 2023 | |
| Board of Directors | 2021 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 15–19.99% | 15–19.99% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 25–33.32% | 25–33.32% | 2022 | |
| Company | 15–19.99% | 15–19.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Ahm Sørensen | Management | 0 companies |
| Christina Østergaard Frederiksen | Management | 0 companies |
| Christian Lynge Frederiksen | Management | 0 companies |
| Palle Damborg Andersen | Chairman | 0 companies |
| Torben Lindblad Christensen | Chairman | 0 companies |
| Jeppe Ruseng Hansen | Board of Directors | 0 companies |