| Revenue | DKK -38,3M | +84% |
| EBITDA | DKK -48,7M | -59% |
| Net profit | DKK -43M | -55% |
| Total assets | DKK 46,1M | -50% |
| Equity | DKK 26,1M | -62% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.393 | 0 | -9.430 | -20.860 | -38.348 |
| Staff expenses | -2.900 | -2.997 | -5.980 | -9.790 | -10.351 |
| EBITDA | -1.507 | -10.179 | -15.410 | -30.650 | -48.700 |
| Depreciation & amort. | -4 | -3 | -0 | -0 | -0 |
| EBIT | -1.511 | -10.182 | -15.410 | -30.650 | -48.700 |
| Net financials | -1.491 | -2.524 | -2.616 | -2.657 | 192 |
| Profit before tax | -3.001 | -12.706 | -18.027 | -33.307 | -48.508 |
| Tax | -1.057 | -1.807 | -4.096 | -5.500 | -5.500 |
| Net profit | -1.945 | -10.899 | -13.930 | -27.807 | -43.008 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 36.461 | 19.646 | 15.288 | 91.476 | 46.100 |
| Equity | 8.184 | -18.975 | -32.905 | 69.070 | 26.062 |
| Long-term debt | 24.504 | 36.986 | 11.059 | 13.202 | 11.014 |
| Short-term debt | 928 | 1.635 | 37.134 | 9.204 | 9.024 |
| Total debt | 25.432 | 38.621 | 48.193 | 22.406 | 20.038 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JM Chief Executive Officer | Chief Executive Officer | 2025 |
| Former (3) | ||
MD Management | Management | 2016 – 2017 |
KA Chief Executive Officer | Chief Executive Officer | 2017 – 2020 |
TM Chief Executive Officer | Chief Executive Officer | 2020 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2023 | |
| Former (7) | ||
| Chairman | 2016 – 2024 | |
KH | Board of Directors | 2025 – 2026 |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2022 – 2024 | |
| Board of Directors | 2021 – 2026 | |
| Board of Directors | 2023 – 2025 | |
| Board of Directors | 2018 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Individual | 20–24.99% | 20–24.99% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2023 | |
| Individual | 10–14.99% | 10–14.99% | 2025 | |
| Individual | 10–14.99% | 10–14.99% | 2023 | |
| Individual | 5–9.99% | 5–9.99% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2016 | |
| Company | 5–9.99% | 5–9.99% | 2022 | |
| Individual | 15–19.99% | 15–19.99% | 2018 | |
| Company | 5–9.99% | 5–9.99% | 2016 | |
| Company | 15–19.99% | 15–19.99% | 2018 | |
| Individual | 5–9.99% | 5–9.99% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Døssing | Management | 0 companies |
| Kenneth Ahrend Petersen | Chief Executive Officer | 0 companies |
| Jean Marcel André Combalbert | Chief Executive Officer | 0 companies |
| Torsten Meldgaard Madsen | Chief Executive Officer | 0 companies |
| Amanda Hayward | Chairman | 0 companies |
| Kuang He | Board of Directors | 0 companies |
| Thor Jespersen | Board of Directors | 0 companies |
| Lene Gerlach | Board of Directors | 0 companies |
| Gunnar Magnus Severus Modée Persson | Board of Directors | 0 companies |
| Camilla Petrycer Hansen | Board of Directors | 0 companies |
| Gonçalo Nuno Nunes da Silva Rebelo de Andrade | Board of Directors | 0 companies |
| Marie Allen Schroeder | Board of Directors | 0 companies |
| Steen Palle Petersen | Board of Directors | 0 companies |