| Revenue | DKK -17K | -85% |
| EBITDA | DKK -17K | +85% |
| Net profit | DKK -3M | -40% |
| Total assets | DKK 164K | -92% |
| Equity | DKK -12,1M | -33% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|
| Revenue | -5 | -24 | -19 | -17 | -18 | -117 | -17 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -24 | -19 | -17 | -18 | -117 | -17 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -24 | -19 | -17 | -18 | -117 | -17 |
| Net financials | -883 | -1.388 | -594 | -1.915 | -2.509 | -2.094 | -3.006 |
| Profit before tax | -888 | -1.412 | -613 | -1.933 | -2.527 | -2.211 | -3.023 |
| Tax | -90 | -80 | -66 | -61 | -74 | -67 | -22 |
| Net profit | -798 | -1.332 | -548 | -1.872 | -2.453 | -2.144 | -3.000 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|
| Total assets | 11.609 | 10.641 | 10.584 | 8.562 | 6.382 | 2.142 | 164 |
| Equity | -748 | -2.080 | -2.628 | -4.500 | -6.953 | -9.097 | -12.098 |
| Long-term debt | 9.795 | 8.228 | 10.061 | 8.027 | 10.047 | 11.235 | 12.257 |
| Short-term debt | 2.562 | 4.493 | 3.150 | 5.034 | 3.288 | 5 | 5 |
| Total debt | 12.357 | 12.722 | 13.212 | 13.061 | 13.335 | 11.240 | 12.262 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LH Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
PP Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARATHON INVEST ApS | Company | 33.3% | 33.3% | 2016 |
Navision Alternative Investments A/S | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Henning Brammer | Chief Executive Officer | 0 companies |
| Peter Perregaard | Chief Executive Officer | 0 companies |
| Marie Louise Hvass | Board of Directors | 0 companies |
| Kim Niebling | Board of Directors | 0 companies |
| Birgitta Lohse | Board of Directors | 0 companies |
| Kenn Boe Hansen | Board of Directors | 0 companies |
| Peter Alexis Georg Jein | Board of Directors | 0 companies |