| Revenue | DKK 4,5M | -129% |
| EBITDA | DKK 7,9M | +11% |
| Net profit | DKK 890K | +110% |
| Total assets | DKK 258,8M | -1% |
| Equity | DKK 92,6M | -2% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -19 | -6 | -7 | -14 | -431 | 117.540 | -15.854 | 4.523 |
| Staff expenses | -0 | -0 | -0 | -551 | -8 | -0 | -0 | -0 |
| EBITDA | -19 | -6 | -7 | -14 | -439 | 117.540 | 7.146 | 7.923 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -19 | -6 | -7 | -14 | -439 | 117.540 | 7.146 | 7.923 |
| Net financials | 1.380 | 6.734 | 839 | -721 | -232 | -4.394 | -25.714 | -6.690 |
| Profit before tax | 1.471 | 6.728 | 832 | -735 | -671 | 113.146 | -18.568 | 1.233 |
| Tax | 326 | 1.449 | 183 | -150 | -128 | 24.990 | -9.695 | 343 |
| Net profit | 1.145 | 5.279 | 649 | -585 | -543 | 88.156 | -8.873 | 890 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3.313 | 10.676 | 11.621 | 136.995 | 163.162 | 288.709 | 261.311 | 258.798 |
| Equity | 1.195 | 6.474 | 7.122 | 6.537 | 5.994 | 110.445 | 94.185 | 92.577 |
| Long-term debt | 0 | 0 | 1.966 | 125.000 | 89.412 | 145.569 | 141.495 | 141.495 |
| Short-term debt | 1.811 | 2.446 | 2.533 | 5.458 | 67.757 | 8.563 | 7.257 | 6.563 |
| Total debt | 1.811 | 2.446 | 4.499 | 130.458 | 157.168 | 154.132 | 148.752 | 148.058 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Management | Management | 2023 | — | — |
HV Management | Management | 2022 | — | — |
LH Management | Management | 2022 | — | — |
CK Management | Management | 2016 | — | — |
JT Founder | Founder | 2016 | — | — |
HJ Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
TE Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LiCi Valhalla ApS | Company | 100.0% | 100.0% | 2024 |
Hugin Property Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Skovgaard Klingbeil | Management | 0 companies |
| Hans Vermeeren | Management | 0 companies |
| Louise Hertz | Management | 0 companies |
| Chalotte Köhne | Management | 0 companies |
| Jørgen Torrey Troelsfeldt | Founder | 0 companies |
| Henrik Jensen | Chief Executive Officer | 0 companies |
| Thomas Esben Khan | Management | 0 companies |
| Linda Bradaia | Board of Directors | 0 companies |
| Mirlinda Goci | Board of Directors | 0 companies |
| Pavlos Nearchou | Board of Directors | 0 companies |
| Peter Matzen Drachmann | Chairman | 0 companies |
| Henrik Skriver | Board of Directors | 0 companies |
| Albert Cornelis Tol | Board of Directors | 0 companies |
| Richard John Gale | Board of Directors | 0 companies |