| Revenue | DKK -1,7M | +1295% |
| EBITDA | DKK -1,7M | +89% |
| Net profit | DKK -3,2M | +73% |
| Total assets | DKK 43,3M | +7% |
| Equity | DKK 3,2M | -50% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -524 | 38 | -262 | -120 | -1.669 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 276 | 32.738 | -9.662 | -14.519 | -1.669 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 276 | 32.738 | -9.662 | -14.519 | -1.669 |
| Net financials | -436 | -435 | -472 | -666 | -2.139 |
| Profit before tax | -160 | 32.303 | -10.133 | -15.185 | -3.807 |
| Tax | -35 | 7.098 | -2.232 | -3.383 | -617 |
| Net profit | -125 | 25.205 | -7.902 | -11.802 | -3.190 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 31.613 | 64.163 | 54.869 | 40.481 | 43.311 |
| Equity | 874 | 26.079 | 18.177 | 6.374 | 3.184 |
| Long-term debt | 4.773 | 4.486 | 4.266 | 0 | 0 |
| Short-term debt | 22.341 | 22.788 | 23.686 | 28.734 | 34.516 |
| Total debt | 27.114 | 27.273 | 27.951 | 28.734 | 34.516 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
DE Management | Management | 2023 |
| Former (4) | ||
DT Management | Management | 2023 – 2023 |
SG Management | Management | 2019 – 2021 |
PW Management | Management | 2016 – 2019 |
MA Management | Management | 2021 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2023 | |
| Chairman | 2023 | |
| Former (7) | ||
| Chairman | 2023 – 2023 | |
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2018 – 2023 | |
| Chairman | 2016 – 2021 | |
| Board of Directors | 2018 – 2022 | |
| Chairman | 2021 – 2023 | |
| Board of Directors | 2023 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| David Thirup Schouenborg | Management | 0 companies |
| Søren Grube Brandt Dragsdal | Management | 0 companies |
| David Emil Kaastrup-Olsen | Management | 0 companies |
| Peter Westphall | Management | 0 companies |
| Michael Aerts Andersen | Management | 0 companies |
| Jon Simon Kaastrup-Olsen | Board of Directors | 0 companies |
| Thomas Grauslund Nielsen | Chairman | 0 companies |
| Klaus Jacob Jensen | Board of Directors | 0 companies |
| Ask Andersen Holme | Board of Directors | 0 companies |
| Bo Schack | Chairman | 0 companies |
| Per Mathias Kaastrup-Olsen | Chairman | 0 companies |
| Torben Suhr | Board of Directors | 0 companies |
| Peter Mering | Chairman | 0 companies |
| Jesper Juul | Board of Directors | 0 companies |