| Revenue | DKK -65K | +10% |
| EBITDA | DKK -107K | +90% |
| Net profit | DKK 3M | -11% |
| Total assets | DKK 23,3M | +55% |
| Equity | DKK -17,4M | +15% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -1.137 | -70 | -57 | -60 | -65 |
| Staff expenses | -989 | -1.003 | -800 | -970 | -41 |
| EBITDA | -2.126 | -1.073 | -856 | -1.029 | -107 |
| Depreciation & amort. | -686 | -384 | -271 | -152 | -152 |
| EBIT | -2.812 | -1.457 | -1.128 | -1.181 | -258 |
| Net financials | 2.422 | -5.217 | 1.145 | 4.594 | -2.495 |
| Profit before tax | 1.052 | -6.674 | 18 | 3.413 | -2.753 |
| Tax | 721 | 5.289 | -0 | -0 | -5.789 |
| Net profit | 331 | -11.963 | 18 | 3.413 | 3.036 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 14.338 | 3.883 | 5.301 | 14.997 | 23.273 |
| Equity | -11.384 | -23.347 | -23.329 | -20.398 | -17.361 |
| Long-term debt | 97 | 97 | 100 | 104 | 107 |
| Short-term debt | 25.625 | 27.133 | 28.530 | 30.999 | 40.527 |
| Total debt | 25.722 | 27.230 | 28.630 | 31.103 | 40.634 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CR Chief Executive Officer | Chief Executive Officer | 2021 |
| Former (2) | ||
SM Chief Executive Officer | Chief Executive Officer | 2016 – 2021 |
HR Management | Management | 2016 – 2016 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 33.33–49.99% | 2023 | |
| Company | 25–33.32% | 50–66.65% | 2023 | |
| Company | 10–14.99% | 0% | 2023 | |
| Company | 10–14.99% | 0% | 2023 | |
| Company | 10–14.99% | 0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Meno Farholt | Chief Executive Officer | 0 companies |
| Claus Rislin Sørensen | Chief Executive Officer | 0 companies |
| Hasse Rønager | Management | 0 companies |