| Revenue | DKK -61K | +3% |
| EBITDA | DKK -61K | -3% |
| Net profit | DKK 54,1M | +33% |
| Total assets | DKK 583,5M | +6% |
| Equity | DKK 210M | +35% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -22 | 1.915 | 0 | -3.485 | -70 | -47 | -59 | -60 |
| Staff expenses | -0 | -0 | -1.280 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -22 | -3.593 | -4.325 | -3.485 | -70 | -47 | -59 | -60 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -22 | -3.593 | -4.325 | -3.485 | -70 | -47 | -59 | -60 |
| Net financials | -31.377 | -22.835 | -24.105 | -10.753 | -4.593 | 2.847 | 14.262 | 39.511 | 52.523 |
| Profit before tax | -31.382 | -22.857 | -27.698 | -15.077 | -8.078 | 2.777 | 14.215 | 39.452 | 52.463 |
| Tax | -17 | -108 | -1.135 | -2.389 | -2.006 | -2.265 | -2.192 | -1.359 | -1.631 |
| Net profit | -31.365 | -22.749 | -26.563 | -12.689 | -6.072 | 5.042 | 16.407 | 40.812 | 54.094 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 132.323 | 121.150 | 711.119 | 736.782 | 689.088 | 714.692 | 599.572 | 551.879 | 583.519 |
| Equity | 102.606 | 79.871 | 362.432 | 309.744 | 243.671 | 98.713 | 115.120 | 155.932 | 210.025 |
| Long-term debt | 146 | 0 | 249.748 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 29.716 | 41.279 | 98.939 | 427.039 | 445.416 | 615.979 | 484.452 | 395.948 | 373.494 |
| Total debt | 29.716 | 41.279 | 348.687 | 427.039 | 445.416 | 615.979 | 484.452 | 395.948 | 373.494 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Management | Management | 2015 | — | — |
CV Management | Management | 2022 | — | — |
LB Management | Management | 2022 | — | — |
SR Management | Management | 2017 | — | — |
NJ Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
JM Management | Management | 2017 | — | — |
NH Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Niklas Samlin | Management | 0 companies |
| Christophe Van Nevel | Management | 0 companies |
| Lotte Bendstrup | Management | 0 companies |
| Stefan Rosenlund | Management | 0 companies |
| Nicholas Jordan | Chief Executive Officer | 0 companies |
| Jonas Marcel E. Dhaenens | Management | 0 companies |
| Nadia Helene Dziwinski | Management | 0 companies |