| Revenue | DKK -159K | -111% |
| EBITDA | DKK -1M | -55% |
| Net profit | DKK -862K | -56% |
| Total assets | DKK 2,6M | +10% |
| Equity | DKK 203K | -73% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.879 | 6.848 | 5.463 | 1.471 | -159 |
| Staff expenses | -2.942 | -2.267 | -1.992 | -2.147 | -889 |
| EBITDA | -1.957 | -1.051 | -596 | -676 | -1.048 |
| Depreciation & amort. | -5 | -1 | -0 | -0 | -0 |
| EBIT | -1.962 | -1.051 | -596 | -676 | -1.048 |
| Net financials | -29 | 57 | -28 | -34 | -56 |
| Profit before tax | -1.991 | -994 | -624 | -710 | -1.104 |
| Tax | -438 | -219 | -137 | -156 | -242 |
| Net profit | -1.553 | -776 | -487 | -554 | -862 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 6.574 | 5.942 | 2.844 | 2.344 | 2.576 |
| Equity | 1.582 | 1.806 | 1.320 | 766 | 203 |
| Long-term debt | 282 | 282 | 288 | 298 | 316 |
| Short-term debt | 4.054 | 3.453 | 946 | 1.079 | 1.877 |
| Total debt | 4.336 | 3.735 | 1.234 | 1.377 | 2.193 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
CH Chief Executive Officer | Chief Executive Officer | 2022 – 2025 |
OØ Management | Management | 2016 – 2017 |
IW Chief Executive Officer | Chief Executive Officer | 2017 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Board of Directors | 2016 – 2024 | |
| Chairman | 2022 – 2024 | |
| Board of Directors | 2024 – 2025 | |
| Board of Directors | 2024 – 2025 | |
| Chairman | 2018 – 2022 | |
| Chairman | 2024 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2024 | |
| Company | 15–19.99% | 15–19.99% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Hornstrup | Chief Executive Officer | 0 companies |
| Ole Østergaard Heller Dahl | Management | 0 companies |
| Ian Wallentin | Chief Executive Officer | 0 companies |
| Mikael Nyman Larsen | Board of Directors | 0 companies |
| Ole Mikael Jensen | Chairman | 0 companies |
| Lars Franklin Rasmussen | Board of Directors | 0 companies |
| Lars Oscar Kruckow Hornsleth | Board of Directors | 0 companies |
| Jesper Jon Elling | Chairman | 0 companies |
| Søren Hessellund Klausen | Chairman | 0 companies |