| Revenue | DKK 1,1M | +311% |
| EBITDA | DKK 8K | -95% |
| Net profit | DKK 6K | +101% |
| Total assets | DKK 602K | +996% |
| Equity | DKK 173K | +122% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 51 | -29 | -47 | 278 | 1.142 |
| Staff expenses | -68 | -0 | -0 | -110 | -201 |
| EBITDA | -17 | -29 | -47 | 168 | 8 |
| Depreciation & amort. | -115 | -115 | -58 | -865 | -0 |
| EBIT | -132 | -145 | -104 | -697 | 8 |
| Net financials | -35 | -24 | -12 | -24 | -2 |
| Profit before tax | -167 | -168 | -117 | -721 | 6 |
| Tax | -37 | -37 | -26 | 99 | -0 |
| Net profit | -130 | -131 | -91 | -821 | 6 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 1.134 | 1.007 | 975 | 55 | 602 |
| Equity | -80 | -212 | -303 | -778 | 173 |
| Long-term debt | 1.144 | 1.204 | 1.219 | 789 | 211 |
| Short-term debt | 70 | 15 | 59 | 44 | 218 |
| Total debt | 1.214 | 1.219 | 1.278 | 833 | 430 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
AE Chief Executive Officer | Chief Executive Officer | 2022 – 2023 |
PA Management | Management | 2017 – 2018 |
NA Chief Executive Officer | Chief Executive Officer | 2021 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2018 – 2018 | |
| Board of Directors | 2018 – 2019 | |
| Chairman | 2018 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2018 | |
| Individual | 100% | 100% | 2023 | |
| Company | 20–24.99% | 20–24.99% | 2018 | |
| Company | 100% | 100% | 2022 | |
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Ellekjær Francke | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Nikolaj Ammentorp Østergaard | Chief Executive Officer | 0 companies |
| Mathias Siggerud Fabricius | Board of Directors | 0 companies |
| Thomas Skovgaard Gyldenvang | Board of Directors | 0 companies |
| Jeremy Salomon | Chairman | 0 companies |