| Revenue | — | — |
| EBITDA | DKK -73K | -101% |
| Net profit | DKK -348K | -106% |
| Total assets | DKK 51M | -1% |
| Equity | DKK 2,3M | +740% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.128 | -67 | -5 | 6.859 | -73 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.128 | -67 | -5 | 6.859 | -73 |
| Net financials | 1.154 | -7 | -8 | 6.901 | 1 |
| Profit before tax | 1.122 | -74 | -13 | 6.869 | -72 |
| Tax | -0 | -0 | 6.318 | 1.182 | 276 |
| Net profit | 1.122 | -74 | -6.331 | 5.687 | -348 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 80.269 | 84.874 | 57.368 | 51.302 | 50.975 |
| Equity | -4.255 | 279 | -6.052 | -365 | 2.337 |
| Long-term debt | 84.491 | 84.531 | 58.203 | 51.639 | 48.593 |
| Short-term debt | 32 | 65 | 5.218 | 28 | 45 |
| Total debt | 84.524 | 84.595 | 63.420 | 51.667 | 48.638 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SC Management | Management | 2025 |
| Former (2) | ||
AM Management | Management | 2017 – 2021 |
MR Management | Management | 2021 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (8) | ||
| Board of Directors | 2023 – 2025 | |
| Board of Directors | 2021 – 2023 | |
| Board of Directors | 2017 – 2017 | |
| Chairman | 2021 – 2023 | |
| Chairman | 2024 – 2025 | |
| Chairman | 2017 – 2018 | |
| Board of Directors | 2017 – 2020 | |
| Chairman | 2018 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 100% | 100% | 2025 | |
| Company | 100% | 100% | 2017 | |
| Company | 100% | 100% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Sandra Cecilia Grauers Nilsson | Management | 0 companies |
| Anders Marcus | Management | 0 companies |
| Marie-Louise Roed Bass Johansen | Management | 0 companies |
| Andreas Delcomyn Larsen | Board of Directors | 0 companies |
| Claus Nørgaard Tonsgaard | Board of Directors | 0 companies |
| Lars Bentsen | Board of Directors | 0 companies |
| Pia Raunkjær | Board of Directors | 0 companies |
| Jacob Olsen | Chairman | 0 companies |
| Karsten Rovelt-Busch | Chairman | 0 companies |
| Peter Krogsgaard Jørgensen | Chairman | 0 companies |
| Pernille Thøger Baltzersen | Board of Directors | 0 companies |
| Søren Dahlgaard | Chairman | 0 companies |
| Peter Henning Thorsted | Chairman | 0 companies |