| Revenue | DKK -263K | -54% |
| EBITDA | DKK -263K | +54% |
| Net profit | DKK -265K | +54% |
| Total assets | DKK 149,5M | +0% |
| Equity | DKK 148,2M | +0% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | -85 | -106 | -81 | -81 | -337 | -148 | -568 | -263 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | -85 | -106 | -81 | -81 | -337 | -148 | -568 | -263 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | -85 | -106 | -81 | -81 | -337 | -148 | -568 | -263 |
| Net financials | -18 | -1.632 | -6.313 | -6.728 | -4.621 | -12 | -14 | -3 | -2 |
| Profit before tax | -27 | -1.717 | -6.419 | -6.809 | -4.702 | -349 | -162 | -571 | -265 |
| Tax | -5 | -347 | -124 | -135 | -42 | -11 | -0 | -0 | -0 |
| Net profit | -22 | -1.370 | -6.296 | -6.673 | -4.660 | -338 | -162 | -571 | -265 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.305 | 189.170 | 119.276 | 139.681 | 149.592 | 149.922 | 149.760 | 149.600 | 149.481 |
| Equity | 28 | 10.762 | 4.467 | 45.093 | 149.576 | 149.239 | 149.076 | 148.505 | 148.240 |
| Long-term debt | 21.018 | 97.608 | 114.775 | 94.563 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 258 | 80.799 | 34 | 24 | 15 | 684 | 684 | 1.094 | 1.241 |
| Total debt | 21.277 | 178.408 | 114.809 | 94.588 | 15 | 684 | 684 | 1.094 | 1.241 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 2018 | — | — |
RN Management | Management | 2016 | — | — |
BH Management | Management | 2018 | — | — |
SS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
MB Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BALDER DANMARK A/S | Company | 50.0% | 50.0% | 2020 |
| Individual | 50.0% | 50.0% | 2016 | |
NREP NSF II Holding 2 S.a.r.l. | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Franks | Management | 0 companies |
| Rasmus Nørgaard | Management | 0 companies |
| Bo Holse Rasmussen | Management | 0 companies |
| Steen Sønderby | Chief Executive Officer | 0 companies |
| Mikkel Bülow-Lehnsby | Management | 0 companies |
| Jesper Bahn Damgaard | Board of Directors | 0 companies |
| Flemming Joseph Jensen | Board of Directors | 0 companies |
| Rune Højby Kock | Board of Directors | 0 companies |
| Jacob Hovmøller Christensen | Board of Directors | 0 companies |