| Revenue | DKK -19,2M | +1303% |
| EBITDA | DKK -26,4M | -131% |
| Net profit | DKK -236,4M | -124% |
| Total assets | DKK 1,2B | -14% |
| Equity | DKK 1,1B | -18% |
| Employees | 11 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 643 | -1.138 | 1.544 | -54 | -112 | -9.700 | -4.001 | -3.206 | -2.191 | -1.372 | -19.248 |
| Staff expenses | -3.713 | -3.751 | -3.581 | -1.248 | -4.045 | -8.425 | -31.758 | -5.743 | -13.152 | -10.044 | -7.157 |
| EBITDA | -4.080 | -514 | -2.459 | -2.102 | -4.995 | -20.229 | -35.759 | -8.866 | -15.418 | -11.440 | -26.391 |
| Depreciation & amort. | -43 | 21 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4.123 | -536 | -2.459 | -2.102 | -4.995 | -20.229 | -35.759 | -8.866 | -15.418 | -11.440 | -26.391 |
| Net financials | 16.065 | 37.187 | 67.205 | 43.256 | 1.024 | 708.144 | 1.137.407 | -1.100.838 | 247.797 | -89.288 | -217.786 |
| Profit before tax | 13.942 | 32.277 | 65.145 | 41.153 | -3.971 | 687.915 | 1.101.648 | -1.109.705 | 232.379 | -100.729 | -244.176 |
| Tax | -573 | 968 | -1.573 | -565 | -300 | -3.149 | 2.215 | -6.101 | 620 | 4.963 | -7.756 |
| Net profit | 14.515 | 31.309 | 66.718 | 41.719 | -3.671 | 691.064 | 1.099.433 | -1.103.603 | 231.759 | -105.691 | -236.420 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 176.279 | 206.522 | 286.970 | 277.612 | 721.381 | 1.296.178 | 2.378.372 | 1.295.880 | 1.463.245 | 1.353.346 | 1.161.795 |
| Equity | 162.609 | 188.917 | 239.636 | 270.875 | 675.066 | 1.276.130 | 2.335.562 | 1.191.959 | 1.423.718 | 1.308.027 | 1.071.607 |
| Long-term debt | 9.759 | 6.953 | 4.685 | 4.464 | 4.242 | 4.157 | 1.846 | 1.708 | 1.679 | 1.642 | 1.595 |
| Short-term debt | 2.940 | 10.651 | 42.650 | 2.273 | 42.073 | 15.891 | 40.964 | 102.213 | 37.847 | 43.677 | 88.594 |
| Total debt | 12.699 | 17.605 | 47.335 | 6.737 | 46.315 | 20.048 | 42.810 | 103.922 | 39.527 | 45.319 | 90.189 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
H5 Holding A/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Alexander Burden-Hansen | Management | 0 companies |
| Stefan Andersson Thaarup | Board of Directors | 0 companies |
| Sofie Amalie Hansen | Board of Directors | 0 companies |
| Peter Grubert | Chairman | 0 companies |
| Mette Opstrup | Board of Directors | 0 companies |
| Jørgen Hansen | Board of Directors | 0 companies |
| Asta Folke Hansen | Board of Directors | 0 companies |
| Caroline Hansen | Board of Directors | 0 companies |