| Revenue | DKK 0 | — |
| EBITDA | DKK -40K | +8% |
| Net profit | DKK -253K | -37% |
| Total assets | DKK 57K | +4% |
| Equity | DKK -3,1M | -9% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -166 | -420 | -556 | -500 | -832 | 5 | 0 | 0 |
| Staff expenses | -622 | -495 | -841 | -1.227 | -1.078 | -326 | -0 | -0 |
| EBITDA | -788 | -914 | -1.396 | -1.728 | -1.910 | -897 | -43 | -40 |
| Depreciation & amort. | -590 | -887 | -3.489 | -427 | -392 | -71 | -6 | -66 |
| EBIT | -1.378 | -1.801 | -4.885 | -2.154 | -2.302 | -967 | -49 | -106 |
| Net financials | -38 | -48 | -1 | -4 | -27 | -110 | -136 | -147 |
| Profit before tax | -1.416 | -1.849 | -4.887 | -2.158 | -2.330 | -1.078 | -185 | -253 |
| Tax | -311 | -407 | -178 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.104 | -1.442 | -4.708 | -2.158 | -2.330 | -1.078 | -185 | -253 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 9.703 | 7.372 | 1.625 | 1.348 | 328 | 58 | 55 | 57 |
| Equity | 7.496 | 6.054 | 1.345 | 787 | -1.542 | -2.620 | -2.805 | -3.057 |
| Long-term debt | 1.038 | 586 | 0 | 53 | 104 | 0 | 0 | 0 |
| Short-term debt | 584 | 553 | 279 | 508 | 1.766 | 2.678 | 2.860 | 3.115 |
| Total debt | 1.622 | 1.140 | 279 | 561 | 1.870 | 2.678 | 2.860 | 3.115 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LP Management | Management | 2017 | — | — |
LP Management | Management | 2017 | — | — |
BA Management | Management | 2017 | — | — |
DA Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANIEL EVAR INVEST ApS | Company | 33.3% | 33.3% | 2020 |
DINA EVAR INVEST ApS | Company | 33.3% | 33.3% | 2020 |
| Individual | 5.0% | 5.0% | 2020 | |
BIEGEL HOLDING ApS | Company | 0.0% | 0.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Petersen | Management | 0 companies |
| Lars Petersen | Management | 0 companies |
| Bjarne Allan Sjørring | Management | 0 companies |
| Dina Ahuva Evar Berthelsen | Management | 0 companies |
| Per Rødsgaard | Board of Directors | 0 companies |
| Daniel Evar | Board of Directors | 0 companies |
| Søren Ahle Hansen | Board of Directors | 0 companies |
| Jakob Høy Biegel | Chairman | 0 companies |
| Andreas Marslew Fritzen | Board of Directors | 0 companies |
| Lene Kinch Hansen | Chairman | 0 companies |