| Revenue | DKK -1,2M | +56% |
| EBITDA | DKK -1,2M | -56% |
| Net profit | DKK -141,8M | -18% |
| Total assets | DKK 1,4M | -99% |
| Equity | DKK -45,2M | -156% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -382 | -141 | -25 | -63 | -67 | -1.192 | -7.242 | -751 | -1.168 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -382 | -141 | -25 | -63 | -67 | -1.192 | -7.242 | -751 | -1.168 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -382 | -141 | -25 | -63 | -67 | -1.192 | -7.242 | -751 | -1.168 |
| Net financials | -9.790 | -35.212 | -14.580 | -6.153 | 5.308 | 3.748 | -26.361 | -117.435 | -140.676 |
| Profit before tax | -10.172 | -35.353 | -14.605 | -6.217 | 5.241 | 2.556 | -33.603 | -118.186 | -141.844 |
| Tax | -471 | -10.503 | 3.174 | -1.542 | -964 | -1.258 | -4.213 | 1.930 | -0 |
| Net profit | -9.700 | -24.850 | -17.779 | -4.674 | 6.205 | 3.814 | -29.390 | -120.116 | -141.844 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 298.171 | 292.722 | 267.260 | 266.384 | 261.351 | 274.360 | 232.160 | 119.788 | 1.447 |
| Equity | 153.777 | 135.700 | 118.829 | 115.275 | 121.808 | 124.717 | 192.434 | 80.599 | -45.234 |
| Long-term debt | 127.100 | 135.802 | 122.987 | 86.326 | 56.317 | 28.444 | 18.974 | 16.332 | 45.687 |
| Short-term debt | 15.035 | 21.221 | 25.444 | 64.784 | 83.226 | 121.199 | 20.752 | 22.857 | 994 |
| Total debt | 142.135 | 157.023 | 148.431 | 151.110 | 139.543 | 149.643 | 39.726 | 39.189 | 46.681 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2018 | — | — |
JD Management | Management | 2021 | — | — |
JH Management | Management | 2017 | — | — |
JT Management | Management | 2017 | — | — |
SH Management | Management | 2026 | — | — |
MP Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Maj Invest Equity 5 K/S | Company | 66.7% | 66.7% | 2017 |
OPASA Invest ApS | Company | 20.0% | 25.0% | 2022 |
| Individual | 5.0% | 5.0% | 2017 | |
VITERA A/S | Company | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mathias Juhl-Hansen | Management | 0 companies |
| Jacob Dyhr Jensen | Management | 0 companies |
| Jan Hove Sørensen | Management | 0 companies |
| Jakob Traumer | Management | 0 companies |
| Søren Holm Tøth | Management | 0 companies |
| Mads Peter Hytteballe Andersen | Management | 0 companies |