| Revenue | DKK 190K | -67% |
| EBITDA | DKK -765K | -99% |
| Net profit | DKK 122K | -90% |
| Total assets | DKK 5,5M | +11% |
| Equity | DKK -4,9M | +2% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 456 | -323 | -1.565 | 827 | 316 | 490 | 639 | 582 | 190 |
| Staff expenses | -456 | -1.093 | -2.206 | -2.162 | -923 | -317 | -921 | -967 | -955 |
| EBITDA | -1 | -1.416 | -3.771 | -1.334 | -607 | 172 | -282 | -385 | -765 |
| Depreciation & amort. | -10 | -254 | -371 | -418 | -503 | -275 | -278 | -313 | -101 |
| EBIT | -11 | -1.670 | -4.143 | -1.752 | -1.110 | -103 | -560 | -699 | -866 |
| Net financials | -20 | 170 | 104 | 178 | 1.264 | 600 | 54 | 1.678 | 834 |
| Profit before tax | -30 | -1.500 | -4.039 | -1.574 | 154 | 497 | -507 | 979 | -32 |
| Tax | -0 | -18 | -88 | -69 | -221 | -161 | -153 | -248 | -154 |
| Net profit | -30 | -1.481 | -3.951 | -1.505 | 375 | 659 | -354 | 1.228 | 122 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.060 | 1.517 | 1.757 | 1.805 | 2.661 | 3.345 | 3.566 | 4.923 | 5.474 |
| Equity | 20 | -1.462 | -5.413 | -6.918 | -6.842 | -5.884 | -6.238 | -5.010 | -4.887 |
| Long-term debt | 0 | 0 | 0 | 1.247 | 2.114 | 2.260 | 3.160 | 3.860 | 4.520 |
| Short-term debt | 1.040 | 2.979 | 7.170 | 7.476 | 7.389 | 6.969 | 6.644 | 6.073 | 5.842 |
| Total debt | 1.040 | 2.979 | 7.170 | 8.722 | 9.504 | 9.229 | 9.804 | 9.933 | 10.362 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LD Management | Management | 2018 | — | — |
SR Management | Management | 2025 | — | — |
GF Management | Management | 2019 | — | — |
IH Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2017 | |
| Individual | 50.0% | 50.0% | 2023 | |
| Individual | 20.0% | 20.0% | 2017 | |
| Individual | 5.0% | 5.0% | 2017 | |
| Individual | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Lisbeth Dalum Hansen | Management | 0 companies |
| Søren Richardt Hveisel Hansen | Management | 0 companies |
| Gitte Falk Rudmose Bach | Management | 0 companies |
| Ingvill Hestenes | Management | 0 companies |
| Remy Engelsen | Board of Directors | 0 companies |
| Johan Bernt Michelsen | Chairman | 0 companies |
| Ingvill Hestenes | Chairman | 0 companies |
| Jesper Melin Ganc-Petersen | Chairman | 0 companies |
| Nils Petter | Board of Directors | 0 companies |
| Christian Strøjer | Board of Directors | 0 companies |
| Anton Lorenz Bondesen | Board of Directors | 0 companies |
| Steffen Voss | Board of Directors | 0 companies |
| Emir Brdrakic | Board of Directors | 0 companies |