| Revenue | DKK -54K | +160% |
| EBITDA | DKK -54K | -160% |
| Net profit | DKK -70K | -92% |
| Total assets | DKK 676K | -7% |
| Equity | DKK -300K | -31% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -14 | -19 | -18 | -21 | -54 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -14 | -19 | -18 | -21 | -54 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -14 | -19 | -18 | -21 | -54 |
| Net financials | -8 | -15 | -16 | -16 | -16 |
| Profit before tax | -23 | -35 | -34 | -37 | -70 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -23 | -35 | -34 | -37 | -70 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 651 | 627 | 622 | 728 | 676 |
| Equity | -125 | -160 | -193 | -230 | -300 |
| Long-term debt | 755 | 770 | 786 | 802 | 818 |
| Short-term debt | 21 | 17 | 30 | 156 | 158 |
| Total debt | 776 | 787 | 816 | 958 | 976 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NS Management | Management | 2024 |
| Former (2) | ||
TF Management | Management | 2016 – 2019 |
MV | Management | 2016 – 2024 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2021 | |
| Individual | 20–24.99% | 20–24.99% | 2021 | |
| Individual | 15–19.99% | 15–19.99% | 2021 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2016 | |
| Company | 25–33.32% | 25–33.32% | 2016 | |
| Company | 15–19.99% | 15–19.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Tommy Frejlev Andersen | Management | 0 companies |
| Martin Vilhelm von Haller Baggesen Grønbæk | Management | 0 companies |
| Nima Sophia Lama Tisdall | Management | 0 companies |