| Revenue | DKK -5,9M | — |
| EBITDA | DKK -11,8M | +15% |
| Net profit | DKK -30,4M | -354% |
| Total assets | DKK 317,5M | -20% |
| Equity | DKK 202,9M | -13% |
| Employees | 4 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -4.859 | 124 | 12 | 0 | -5.922 |
| Staff expenses | -319 | -323 | -1.278 | -6.184 | -5.877 |
| EBITDA | -5.178 | -8.047 | -11.535 | -13.910 | -11.799 |
| Depreciation & amort. | -686 | -686 | -2.475 | -1.009 | -1.562 |
| EBIT | -5.863 | -8.733 | -14.010 | -14.919 | -13.361 |
| Net financials | 139.511 | 26.569 | -177.821 | 26.816 | -17.918 |
| Profit before tax | 133.647 | 17.836 | -191.832 | 11.897 | -31.280 |
| Tax | 1.502 | -271 | 579 | -82 | -887 |
| Net profit | 132.145 | 18.107 | -192.411 | 11.980 | -30.393 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 617.735 | 614.849 | 411.010 | 395.055 | 317.478 |
| Equity | 465.609 | 413.716 | 221.305 | 233.284 | 202.891 |
| Long-term debt | 0 | 0 | 24.986 | 21.663 | 0 |
| Short-term debt | 151.788 | 200.795 | 163.801 | 139.084 | 114.026 |
| Total debt | 151.788 | 200.795 | 188.788 | 160.747 | 114.026 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
IS Management | Management | 2025 |
BE Chief Executive Officer | Chief Executive Officer | 2025 |
| Former (1) | ||
TC Management | Management | 2022 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Chairman | 2017 – 2025 | |
| Board of Directors | 2023 – 2025 | |
| Board of Directors | 2017 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Isabella Skovlind Nilsson | Management | 0 companies |
| Thomas Christensen | Management | 0 companies |
| Bo Einar Lohmann Nilsson | Chief Executive Officer | 0 companies |
| Henrik Kaa Andersen | Chairman | 0 companies |
| Prateek Singh Trehan | Board of Directors | 0 companies |
| Søren Dal Thomsen | Board of Directors | 0 companies |