| Revenue | DKK -602K | +172% |
| EBITDA | DKK -753K | -65% |
| Net profit | DKK 1,9M | -39% |
| Total assets | DKK 23,5M | +26% |
| Equity | DKK 5,7M | -16% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -385 | -90 | -71 | -221 | -602 |
| Staff expenses | -0 | -320 | -407 | -234 | -152 |
| EBITDA | -385 | -409 | -478 | -456 | -753 |
| Depreciation & amort. | -1.313 | -1.663 | -1.426 | -1.431 | -1.851 |
| EBIT | -1.698 | -2.072 | -1.904 | -1.887 | -2.604 |
| Net financials | 8.330 | 8.404 | 10.079 | 6.052 | 5.189 |
| Profit before tax | 6.534 | 6.261 | 8.125 | 4.092 | 2.544 |
| Tax | 1.471 | 1.411 | 1.823 | 934 | 607 |
| Net profit | 5.063 | 4.850 | 6.302 | 3.158 | 1.937 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 25.995 | 22.010 | 21.228 | 18.616 | 23.529 |
| Equity | 11.474 | 7.324 | 9.626 | 6.784 | 5.721 |
| Long-term debt | 4.495 | 3.233 | 2.766 | 2.558 | 3.415 |
| Short-term debt | 8.153 | 9.696 | 7.225 | 7.838 | 12.926 |
| Total debt | 12.648 | 12.929 | 9.990 | 10.396 | 16.341 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
SL Management | Management | 2022 |
MH Management | Management | 2016 |
AF Management | Management | 2016 |
KH Management | Management | 2016 |
| Former (1) | ||
NL Management | Management | 2016 – 2021 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2016 | |
| Company | 25–33.32% | 25–33.32% | 2016 | |
| Company | 25–33.32% | 25–33.32% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Liisberg-Larsen | Management | 0 companies |
| Sofie Lindner Rix | Management | 0 companies |
| Morten Hørmand | Management | 0 companies |
| Anders Francis Beckett | Management | 0 companies |
| Kaspar Haustrup Hermansen | Management | 0 companies |