| Revenue | — | — |
| EBITDA | DKK -24K | +10% |
| Net profit | DKK -19K | +10% |
| Total assets | DKK 1,5M | +0% |
| Equity | DKK 1,4M | -1% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -15 | -19 | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -20 | -18 | -21 | -27 | -24 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -20 | -18 | -21 | -27 | -24 |
| Net financials | -0 | -0 | -0 | -0 | -0 |
| Profit before tax | -20 | -18 | -21 | -27 | -24 |
| Tax | -4 | -4 | -5 | -6 | -5 |
| Net profit | -15 | -14 | -16 | -21 | -19 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.525 | 1.523 | 1.519 | 1.521 | 1.524 |
| Equity | 1.487 | 1.472 | 1.456 | 1.435 | 1.416 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 38 | 51 | 63 | 87 | 109 |
| Total debt | 38 | 51 | 63 | 87 | 109 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SL Management | Management | 2016 |
DF Management | Management | 2018 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2016 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2018 | |
| Company | 25–33.32% | 25–33.32% | 2019 | |
| Company | 5–9.99% | 5–9.99% | 2018 | |
| Company | 5–9.99% | 5–9.99% | 2018 | |
| Company | 5–9.99% | 5–9.99% | 2018 | |
| Company | 5–9.99% | 5–9.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Lehmann Poulsen | Management | 0 companies |
| David Fellah | Management | 0 companies |
| Thorkil Kastberg Christensen | Board of Directors | 0 companies |
| Thomas Vejlemand | Board of Directors | 0 companies |
| Thomas Meng | Board of Directors | 0 companies |
| Niels Walther-Rasmussen | Board of Directors | 0 companies |