| Revenue | — | — |
| EBITDA | DKK -49K | -57% |
| Net profit | DKK 86K | +120% |
| Total assets | DKK 2,8M | -30% |
| Equity | DKK 787K | +297% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -186 | -41 | -39 | -31 | -49 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -186 | -41 | -39 | -31 | -49 |
| Net financials | 148 | 260 | 151 | 109 | 59 |
| Profit before tax | 105 | 219 | 112 | 78 | 10 |
| Tax | -0 | 445 | 740 | 496 | -76 |
| Net profit | 105 | -227 | -628 | -418 | 86 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 16.510 | 8.819 | 7.511 | 3.989 | 2.780 |
| Equity | 2.010 | 647 | 19 | -399 | 787 |
| Long-term debt | 14.432 | 8.028 | 6.797 | 3.895 | 1.966 |
| Short-term debt | 68 | 144 | 695 | 493 | 27 |
| Total debt | 14.500 | 8.172 | 7.492 | 4.388 | 1.993 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SC Management | Management | 2025 |
| Former (2) | ||
AM Management | Management | 2017 – 2023 |
MR Management | Management | 2023 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (6) | ||
| Board of Directors | 2023 – 2025 | |
| Board of Directors | 2021 – 2023 | |
| Chairman | 2021 – 2023 | |
| Chairman | 2024 – 2025 | |
| Board of Directors | 2017 – 2020 | |
| Chairman | 2017 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 100% | 100% | 2025 | |
| Company | 100% | 100% | 2018 | |
| 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 |
| Pia Raunkjær | Board of Directors | 0 companies |
| Jacob Olsen | Chairman | 0 companies |
| Karsten Rovelt-Busch | Chairman | 0 companies |
| Pernille Thøger Baltzersen | Board of Directors | 0 companies |
| Søren Dahlgaard | Chairman | 0 companies |
| Peter Henning Thorsted | Chairman | 0 companies |