| Revenue | DKK 4,7M | -48% |
| EBITDA | DKK -25,4M | -15% |
| Net profit | DKK -35,9M | -9% |
| Total assets | DKK 329,3M | +39% |
| Equity | DKK 88,3M | +673% |
| Employees | 42 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -1.269 | -1.423 | -10.903 | -1.661 | -8.600 | 56 | 9.072 | 4.683 |
| Staff expenses | -0 | -0 | -563 | -0 | -6.568 | -26.838 | -31.097 | -30.120 |
| EBITDA | -1.269 | -1.423 | -11.466 | -1.661 | -15.168 | -26.782 | -22.025 | -25.437 |
| Depreciation & amort. | -0 | -0 | -0 | -158 | -9.871 | -11 | -26 | -100 |
| EBIT | -1.269 | -1.423 | -11.466 | -1.819 | -25.039 | -26.793 | -22.051 | -25.538 |
| Net financials | 0 | 5 | -75 | -238 | -3.876 | -7.380 | -19.674 | -20.720 |
| Profit before tax | -1.269 | -1.418 | -11.541 | -2.057 | -28.915 | -34.173 | -41.725 | -46.258 |
| Tax | -279 | -295 | -2.355 | -6.009 | -9.255 | -9.764 | -8.962 | -10.388 |
| Net profit | -990 | -1.124 | -9.186 | 3.952 | -19.660 | -24.408 | -32.763 | -35.870 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3.651 | 2.360 | 21.743 | 121.370 | 178.102 | 214.633 | 236.834 | 329.295 |
| Equity | 3.010 | 1.895 | 17.709 | 81.653 | 60.899 | 44.190 | 11.427 | 88.307 |
| Long-term debt | 450 | 450 | 508 | 780 | 15.356 | 17.660 | 162.664 | 236.828 |
| Short-term debt | 191 | 15 | 3.526 | 38.473 | 101.848 | 152.784 | 62.743 | 4.160 |
| Total debt | 641 | 465 | 4.034 | 39.253 | 117.204 | 170.443 | 225.407 | 240.987 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
PR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STIESDAL A/S | Company | 66.7% | 66.7% | 2024 |
| Individual | 20.0% | 20.0% | 2024 | |
NORDVEST A/S | Company | 10.0% | 10.0% | 2017 |
| Individual | 10.0% | 10.0% | 2017 | |
| Individual | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Stiesdal | Chief Executive Officer | 0 companies |
| Peder Riis Nickelsen | Chief Executive Officer | 0 companies |
| Kim Schønnemann Bøttkjær | Chairman | 0 companies |
| Niels Olaf Ahrengot | Chairman | 0 companies |
| Tove Feld | Board of Directors | 0 companies |
| Carsten Risvig Pedersen | Board of Directors | 0 companies |
| Lars Bondo Krogsgaard | Board of Directors | 0 companies |
| Christina Grumstrup Sørensen | Board of Directors | 0 companies |
| Mette Pernille Hertz | Board of Directors | 0 companies |
| Jacob Nørgaard Andersen | Board of Directors | 0 companies |
| Jakob Baruël Poulsen | Board of Directors | 0 companies |
| Heidi Hjelm Kamstrup | Board of Directors | 0 companies |
| Henrik Scheinemann | Board of Directors | 0 companies |
| Jeffrey Paul Kehne | Board of Directors | 0 companies |