| Revenue | DKK 3,9M | -72% |
| EBITDA | DKK 1,9M | -86% |
| Net profit | DKK -7,6M | -378% |
| Total assets | DKK 158,5M | -8% |
| Equity | DKK 151M | -5% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -242 | 18.877 | 38.996 | 33.857 | 11.863 | 9.161 | 14.108 | 3.945 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -242 | 18.877 | 38.996 | 33.857 | 11.863 | 9.161 | 14.108 | 1.946 |
| Depreciation & amort. | -23.681 | -31.575 | -31.575 | -31.575 | -127.665 | -18.321 | -18.321 | -18.321 |
| EBIT | -23.923 | -12.698 | 7.421 | 2.282 | -115.802 | -9.160 | -4.213 | -16.375 |
| Net financials | -1.041 | -1 | -3 | -4 | -7 | 362 | 2.518 | 2.283 |
| Profit before tax | -24.964 | -12.699 | 7.418 | 2.278 | -115.809 | -8.798 | -1.695 | -14.092 |
| Tax | -5.493 | -2.794 | 1.501 | -237 | -26.813 | -3.767 | -115 | -6.537 |
| Net profit | -19.471 | -9.905 | 5.917 | 2.515 | -88.996 | -5.031 | -1.580 | -7.555 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 365.946 | 345.046 | 350.769 | 351.038 | 220.386 | 182.667 | 172.602 | 158.500 |
| Equity | 278.045 | 268.140 | 274.057 | 276.572 | 165.152 | 160.122 | 158.542 | 150.987 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.010 | 6.790 | 13.090 | 19.565 | 37.220 | 12.176 | 6.932 | 7.513 |
| Total debt | 12.010 | 6.790 | 13.090 | 19.565 | 37.220 | 12.176 | 6.932 | 7.513 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NT Management | Management | 2025 | — | — |
HM Management | Management | 2018 | — | — |
RW Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Toft | Management | 0 companies |
| Hanif Mashal | Management | 0 companies |
| Roelof Willem Schuring | Management | 0 companies |
| Duncan Gee Berry | Chairman | 0 companies |
| Hoang Thi Thu Ha | Board of Directors | 0 companies |
| Marcus Johannes Cornelis de Jong | Chairman | 0 companies |
| Simon Sand Nielsen | Board of Directors | 0 companies |
| Rodrigo Carneiro da Cunha Torres | Board of Directors | 0 companies |
| Søren Høffer | Chairman | 0 companies |
| Olivier Gaston René Fontan | Chairman | 0 companies |
| Ksenia Valtycheva | Board of Directors | 0 companies |
| Nicholas Alexander Smith | Board of Directors | 0 companies |
| Ignazio Alessandro Imburgia | Board of Directors | 0 companies |