| Revenue | DKK 6,4M | +393% |
| EBITDA | DKK 5M | +1133% |
| Net profit | DKK -3,1M | -535% |
| Total assets | DKK 7,4M | -45% |
| Equity | DKK -944K | -156% |
| Employees | 4 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -22 | -54 | -238 | -163 | -172 | -557 | 1.173 | 1.302 | 6.420 |
| Staff expenses | -13 | -55 | -50 | -62 | -46 | -50 | -1.929 | -1.786 | -1.420 |
| EBITDA | -34 | -110 | -288 | -224 | -218 | -607 | -757 | -484 | 4.999 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -1.329 | -0 | -8.693 |
| EBIT | -34 | -110 | -288 | -224 | -218 | -607 | -2.085 | -484 | -3.694 |
| Net financials | -3 | -45 | -40 | -38 | -28 | 325 | -175 | -182 | -173 |
| Profit before tax | -38 | -154 | -328 | -262 | -245 | -281 | -2.260 | -666 | -3.867 |
| Tax | -6 | -34 | -72 | -58 | -54 | -230 | -474 | -172 | -727 |
| Net profit | -31 | -120 | -256 | -204 | -191 | -51 | -1.786 | -494 | -3.140 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.821 | 3.327 | 4.505 | 5.739 | 7.607 | 9.709 | 12.049 | 13.509 | 7.413 |
| Equity | 37 | -83 | -340 | 2.456 | 2.264 | 2.471 | 1.185 | 1.691 | -944 |
| Long-term debt | 0 | 1.500 | 2.035 | 746 | 120 | 4.251 | 4.407 | 4.584 | 4.773 |
| Short-term debt | 1.648 | 1.425 | 2.116 | 1.870 | 4.270 | 2.544 | 5.580 | 5.940 | 2.957 |
| Total debt | 1.648 | 2.925 | 4.151 | 2.616 | 4.390 | 6.795 | 9.987 | 10.524 | 7.730 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
NM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
SS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A/S GERIAS | Company | 50.0% | 50.0% | 2022 |
Vexum II ApS | Company | 20.0% | 20.0% | 2025 |
Nicom Holding ApS | Company | 15.0% | 15.0% | 2025 |
MEGOL HOLDING ApS | Company | 5.0% | 5.0% | 2025 |
ANG HOLDING A/S | Company | 50.0% | 50.0% | 2020 |
Second Sun Holding IVS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Andersen | Chief Executive Officer | 0 companies |
| Nicolai Moustgaard | Chief Executive Officer | 0 companies |
| Søren Stærmose | Chief Executive Officer | 0 companies |