| Revenue | DKK -4,4M | -108% |
| EBITDA | DKK -10,1M | -122% |
| Net profit | DKK -22,8M | -52% |
| Total assets | DKK 179,9M | +37% |
| Equity | DKK 90,9M | +75% |
| Employees | 4 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -9 | -6 | -5 | -1 | -1 | -2.217 | -7.857 | 56.664 | -4.380 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -348 | -1.873 | -2.444 | -2.598 |
| EBITDA | -10 | -9 | -6 | -5 | -1 | -1 | -2.565 | -9.731 | 45.008 | -10.119 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -340 | -8.392 | -52.568 | -6.669 |
| EBIT | -10 | -9 | -6 | -5 | -1 | -1 | -2.904 | -18.123 | -7.560 | -16.788 |
| Net financials | -1 | 0 | 0 | -0 | -0 | -1 | -731 | -6.501 | -8.382 | -6.054 |
| Profit before tax | -11 | -9 | -6 | -5 | -1 | -1 | -3.635 | -24.624 | -15.942 | -22.842 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -802 | -5.417 | -917 | -0 |
| Net profit | -11 | -9 | -6 | -5 | -1 | -1 | -2.833 | -19.207 | -15.025 | -22.842 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 110 | 60 | 59 | 59 | 58 | 57 | 137.668 | 132.671 | 131.224 | 179.936 |
| Equity | 39 | 30 | 24 | 19 | 18 | 17 | 26.184 | 12.977 | 51.980 | 90.892 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 20.931 | 42.647 | 37.286 | 66.104 |
| Short-term debt | 71 | 30 | 35 | 40 | 40 | 40 | 90.553 | 77.047 | 41.957 | 22.940 |
| Total debt | 71 | 30 | 35 | 40 | 40 | 40 | 111.484 | 119.693 | 79.244 | 89.044 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DH Management | Management | 2022 | — | — |
AC Management | Management | 2024 | — | — |
KL Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
AD Founder | Founder | 2015 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IN II Phoenix ApS | Company | 90.0% | 33.3% | 2025 |
AgroFora ApS | Company | 10.0% | 10.0% | 2016 |
Fremsyn Holding ApS | Company | 50.0% | 50.0% | 2024 |
Renegas A/S | Company | 0.0% | 50.0% | 2025 |
| Individual | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Haarh Madsen | Management | 0 companies |
| Anne Christine Beck | Management | 0 companies |
| Kim Lindsø Thelin | Chief Executive Officer | 0 companies |
| Arne Damgaard | Founder | 0 companies |
| Jeppe Bæk | Chief Executive Officer | 0 companies |
| Silas Harbo | Board of Directors | 0 companies |
| Claus Østerlin | Board of Directors | 0 companies |
| Ari Markus Kalevi Hassinen | Board of Directors | 0 companies |
| Johannes Hidle Lien | Board of Directors | 0 companies |
| Nina Hamada Schwartz | Chairman | 0 companies |
| Hans Duus Jørgensen | Chairman | 0 companies |
| Lars Byberg | Board of Directors | 0 companies |
| Knud Boesgaard Christensen | Board of Directors | 0 companies |
| Mathilde Meier Mysen | Board of Directors | 0 companies |