| Revenue | DKK 0 | — |
| EBITDA | DKK -487K | -10% |
| Net profit | DKK -93,1M | -48% |
| Total assets | DKK 17,6M | -73% |
| Equity | DKK -87,1M | -5429% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -234 | 94 | -121 | -38 | -80 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -234 | 94 | -121 | -38 | -80 | -101 | -442 | -487 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -234 | 94 | -121 | -38 | -80 | -101 | -442 | -487 |
| Net financials | -1.808 | -12.263 | -27.138 | -25.591 | -50.882 | -121.518 | -64.497 | -93.146 |
| Profit before tax | -2.042 | -12.169 | -27.259 | -25.629 | -50.962 | -121.619 | -64.939 | -93.633 |
| Tax | -34 | 18 | -39 | -4 | 14 | -22 | -2.150 | -500 |
| Net profit | -2.008 | -12.187 | -27.220 | -25.625 | -50.976 | -121.597 | -62.789 | -93.133 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 180.112 | 162.800 | 135.594 | 106.989 | 185.912 | 117.517 | 65.000 | 17.585 |
| Equity | 177.771 | 157.483 | 131.217 | 106.952 | 185.839 | 68.872 | 1.635 | -87.121 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 44.227 | 60.993 | 104.631 |
| Short-term debt | 2.341 | 5.317 | 4.377 | 37 | 73 | 4.418 | 2.372 | 75 |
| Total debt | 2.341 | 5.317 | 4.377 | 37 | 73 | 48.645 | 63.365 | 104.706 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2025 | — | — |
CF Management | Management | 2023 | — | — |
LP Management | Management | 2018 | — | — |
OL Management | Management | 2017 | — | — |
MB Management | Management | 2022 | — | — |
SS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
BK Management | Management | 2017 | — | — |
TM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2017 | |
| Individual | 5.0% | 5.0% | 2017 | |
Strandby Klit ApS | Company | 5.0% | 5.0% | 2024 |
ThsBM ApS | Company | 5.0% | 5.0% | 2017 |
JONNA LYDBÆK HOLDING ApS | Company | 5.0% | 5.0% | 2017 |
LIS SØRENSEN HOLDING ApS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Jørgen Flaga | Management | 0 companies |
| Carsten Frees | Management | 0 companies |
| Lars Priess | Management | 0 companies |
| Oskar Lindholm-Wu | Management | 0 companies |
| Michael Bohl Brinks | Management | 0 companies |
| Søren Sandholm Overgaard | Chief Executive Officer | 0 companies |
| Bent Kemplar | Management | 0 companies |
| Thomas Møller | Chief Executive Officer | 0 companies |
| Ib Sand Nykjær | Board of Directors | 0 companies |
| Niels Lykke Graugaard | Board of Directors | 0 companies |
| Henrik Ziegler | Board of Directors | 0 companies |
| Lasse Viegand Hansen | Board of Directors | 0 companies |
| Jørgen Møinichen | Board of Directors | 0 companies |
| Tomas Håkan Therén | Chairman | 0 companies |
| Oskar Emanuel Lindholm-Wu | Board of Directors | 0 companies |
| Andreas Steinacher | Board of Directors | 0 companies |
| Klaus Beyer Nielsen | Chairman | 0 companies |
| Marianne Groven | Board of Directors | 0 companies |