| Revenue | DKK -22K | +23% |
| EBITDA | DKK -22K | -23% |
| Net profit | DKK -22K | -13% |
| Total assets | DKK 1,6M | +8% |
| Equity | DKK -67K | -47% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -5 | -15 | -21 | -18 | -22 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -15 | -21 | -18 | -22 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -15 | -21 | -18 | -22 |
| Net financials | -28 | 1 | 3 | -1 | 0 |
| Profit before tax | -33 | -14 | -18 | -19 | -22 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -33 | -14 | -18 | -19 | -22 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.358 | 1.436 | 1.529 | 1.504 | 1.625 |
| Equity | -162 | -8 | -26 | -46 | -67 |
| Long-term debt | 1.499 | 1.422 | 1.539 | 1.520 | 1.640 |
| Short-term debt | 21 | 22 | 17 | 30 | 52 |
| Total debt | 1.520 | 1.444 | 1.556 | 1.550 | 1.692 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
TF Management | Management | 2016 – 2019 |
MV | Management | 2016 – 2024 |
NS Management | Management | 2024 – 2025 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 20–24.99% | 20–24.99% | 2019 | |
| Company | 20–24.99% | 20–24.99% | 2016 | |
| Individual | 5–9.99% | 5–9.99% | 2021 | |
| Company | 5–9.99% | 5% | 2016 | |
| Company | 5–9.99% | 5–9.99% | 2016 | |
| Company | 25–33.32% | 25–33.32% | 2019 | |
| Company | 15–19.99% | 15–19.99% | 2019 | |
| Individual | 5–9.99% | 5–9.99% | 2019 | |
| Company | 100% | 100% | 2016 | |
| Individual | 10–14.99% | 10–14.99% | 2019 | |
| Company | 10–14.99% | 10% | 2016 | |
| Company | 15–19.99% | 15–19.99% | 2019 | |
| Individual | 10–14.99% | 10–14.99% | 2019 |
| 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 |