| Revenue | DKK 0 | — |
| EBITDA | DKK -1,9M | +4% |
| Net profit | DKK -2M | -15% |
| Total assets | DKK 2,2M | +9% |
| Equity | DKK 807K | +8% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -89 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -89 | -1.864 | -1.313 | -2.022 | -1.947 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -89 | -1.864 | -1.313 | -2.022 | -1.947 |
| Net financials | 240 | -151 | -26 | 30 | -281 |
| Profit before tax | 150 | -2.016 | -1.339 | -1.992 | -2.227 |
| Tax | 2 | -492 | -221 | -284 | -267 |
| Net profit | 148 | -1.524 | -1.117 | -1.709 | -1.960 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.931 | 4.732 | 3.321 | 1.993 | 2.169 |
| Equity | 115 | 3.573 | 2.455 | 747 | 807 |
| Long-term debt | 1.224 | 83 | 148 | 214 | 352 |
| Short-term debt | 438 | 1.076 | 719 | 1.032 | 1.010 |
| Total debt | 1.661 | 1.159 | 866 | 1.246 | 1.362 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SG Management | Management | 2020 |
| Former (2) | ||
TB Management | Management | 2016 – 2020 |
PA Management | Management | 2016 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2021 | |
| Board of Directors | 2021 | |
| Board of Directors | 2024 | |
| Chairman | 2021 | |
| Former (1) | ||
| Board of Directors | 2021 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 15–19.99% | 15–19.99% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2018 | |
| Company | 5–9.99% | 5–9.99% | 2019 | |
| Company | 5–9.99% | 5–9.99% | 2024 | |
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2023 | |
| Company | 5–9.99% | 5–9.99% | 2021 | |
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2016 | |
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Torsten Bjørn | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Sigbjørn Georg Nielsen Kjærgård | Management | 0 companies |
| Lars Otto Uttenthal | Board of Directors | 0 companies |
| Christian Vinding Thomsen | Board of Directors | 0 companies |
| Charlotte Pahl | Board of Directors | 0 companies |
| Troels Ring | Board of Directors | 0 companies |
| Troels Peter Troelsen | Chairman | 0 companies |