| Revenue | DKK -281K | -13% |
| EBITDA | DKK -410K | +46% |
| Net profit | DKK -423K | +45% |
| Total assets | DKK 404K | -13% |
| Equity | DKK -149K | -154% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -146 | -138 | -163 | -9 | -39 | 33 | -324 | -281 |
| Staff expenses | -316 | -461 | -134 | -0 | -24 | -219 | -438 | -128 |
| EBITDA | -607 | -837 | -347 | -157 | -63 | -186 | -762 | -410 |
| Depreciation & amort. | -96 | -77 | -58 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -703 | -914 | -404 | -157 | -63 | -186 | -762 | -410 |
| Net financials | -1 | 0 | -4 | -1 | -1 | -3 | 0 | -13 |
| Profit before tax | -704 | -914 | -409 | -158 | -64 | -189 | -762 | -423 |
| Tax | -149 | -199 | -91 | -36 | -0 | -0 | -0 | -0 |
| Net profit | -555 | -715 | -318 | -122 | -64 | -189 | -762 | -423 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.537 | 968 | 456 | 320 | 245 | 131 | 464 | 404 |
| Equity | 1.445 | 730 | 412 | 290 | 225 | 36 | 274 | -149 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 92 | 239 | 44 | 30 | 20 | 95 | 190 | 553 |
| Total debt | 92 | 239 | 44 | 30 | 20 | 95 | 190 | 553 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
CW Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SK-01 HOLDING ApS | Company | 33.3% | 33.3% | 2023 |
Waage Holding ApS | Company | 33.3% | 33.3% | 2023 |
EMG INVEST ApS | Company | 15.0% | 15.0% | 2022 |
LNL HOLDING, AARS ApS | Company | 5.0% | 5.0% | 2019 |
RAUNSTRUP MEDARBEJDERHOLDING ApS | Company | 25.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Kristensen | Chief Executive Officer | 0 companies |
| Christian Waage Petersen | Chief Executive Officer | 0 companies |
| Rikke Skaaning | Board of Directors | 0 companies |
| Nikolaj Kim Bjerngaard | Board of Directors | 0 companies |
| Leo Nørtoft Laursen | Board of Directors | 0 companies |
| Mikael Glerup | Chairman | 0 companies |