| Revenue | DKK -21,3M | -135% |
| EBITDA | DKK -216,9M | -77% |
| Net profit | DKK -275,4M | -111% |
| Total assets | DKK 1,5B | -6% |
| Equity | DKK -248,8M | -62% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 56.810 | 58.681 | 63.573 | 60.763 | -21.305 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 75.143 | -81.900 | -288.712 | -122.247 | -216.898 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 75.143 | -81.900 | -288.712 | -122.247 | -216.898 |
| Net financials | -43.073 | -40.643 | -40.842 | -3.360 | -57.220 |
| Profit before tax | 32.070 | -122.543 | -329.554 | -163.607 | -274.368 |
| Tax | 11.966 | -22.469 | -69.005 | -33.034 | 1.048 |
| Net profit | 20.104 | -100.074 | -260.549 | -130.573 | -275.416 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.167.145 | 2.055.633 | 1.704.109 | 1.559.182 | 1.468.737 |
| Equity | 318.773 | 218.699 | -41.850 | -153.423 | -248.839 |
| Long-term debt | 1.672.843 | 1.682.395 | 1.672.843 | 1.162.349 | 1.682.606 |
| Short-term debt | 23.502 | 31.819 | 27.108 | 550.256 | 34.970 |
| Total debt | 1.848.372 | 1.836.934 | 1.745.959 | 1.712.605 | 1.717.576 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
OM Management | Management | 2016 |
CS Management | Management | 2024 |
TF Management | Management | 2020 |
| Former (3) | ||
CS Management | Management | 2017 – 2024 |
CE Management | Management | 2016 – 2017 |
BK Management | Management | 2016 – 2016 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2020 | |
| Individual | 25–33.32% | 25–33.32% | 2016 | |
| Individual | 66.67–89.99% | 66.67–89.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Meier Sørensen | Management | 0 companies |
| Charlotte Sydow Bech Jensen | Management | 0 companies |
| Caspar Schultz | Management | 0 companies |
| Thomas Fahl | Management | 0 companies |
| Carl Edgar Serge Vøgg | Management | 0 companies |
| Bent Kemplar | Management | 0 companies |