| Revenue | DKK 3,8M | +1% |
| EBITDA | DKK 1M | -32% |
| Net profit | DKK -15,1M | +45% |
| Total assets | DKK 58,6M | -20% |
| Equity | DKK -18M | -513% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.041 | 3.584 | 3.807 | 3.732 | 3.777 |
| Staff expenses | -2.331 | -2.999 | -2.309 | -2.238 | -2.766 |
| EBITDA | 710 | 584 | 1.498 | 1.494 | 1.011 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 710 | 584 | 1.498 | 1.494 | 1.011 |
| Net financials | -29.186 | -27.979 | -30.174 | -31.074 | -16.104 |
| Profit before tax | -28.476 | -27.395 | -28.676 | -29.580 | -15.094 |
| Tax | -2.850 | -2.662 | -1.603 | -2.286 | -41 |
| Net profit | -25.625 | -24.733 | -27.073 | -27.294 | -15.053 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 125.805 | 108.524 | 92.874 | 73.066 | 58.569 |
| Equity | -40.174 | -64.907 | -91.980 | -2.934 | -17.987 |
| Long-term debt | 165.147 | 166.337 | 167.614 | 75.158 | 75.230 |
| Short-term debt | 832 | 7.094 | 17.240 | 842 | 1.326 |
| Total debt | 165.980 | 173.431 | 184.854 | 76.000 | 76.556 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NS Management | Management | 2025 |
| Former (3) | ||
WP Chief Executive Officer | Chief Executive Officer | 2019 – 2019 |
FP Management | Management | 2023 – 2025 |
BK Management | Management | 2017 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (7) | ||
| Chairman | 2021 – 2025 | |
| Board of Directors | 2021 – 2023 | |
| Chairman | 2025 – 2025 | |
| Chairman | 2017 – 2021 | |
| Board of Directors | 2017 – 2021 | |
| Board of Directors | 2025 – 2025 | |
| Board of Directors | 2018 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2017 | |
| Individual | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Wouter Pauwels | Chief Executive Officer | 0 companies |
| Frédéric Patrice A. Hoffmann | Management | 0 companies |
| Nicolai Sundgaard Happe | Management | 0 companies |
| Bent Kemplar | Management | 0 companies |
| Reinier van der List | Chairman | 0 companies |
| Roxane Tina J Verlie | Board of Directors | 0 companies |
| Kristof Jozef A Marivoet | Chairman | 0 companies |
| Laurent Gerard Ganem | Chairman | 0 companies |
| Dirk de Cuyper | Board of Directors | 0 companies |
| Michael Klarskov Jensen | Board of Directors | 0 companies |
| Geert Frank M Kuys | Board of Directors | 0 companies |
| Diogo Santos De Lima | Chairman | 0 companies |
| Martin Laub | Board of Directors | 0 companies |