| Revenue | DKK 11,9M | +44% |
| EBITDA | DKK 13,4M | +151% |
| Net profit | DKK 9M | +140% |
| Total assets | DKK 411,2M | +2% |
| Equity | DKK 144,9M | +4% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -315 | -964 | -647 | -1.559 | 12.790 | 10.091 | 8.222 | 11.874 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -315 | -964 | -647 | -1.559 | 26.503 | 13.591 | -26.378 | 13.403 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -315 | -964 | -647 | -1.559 | 26.503 | 13.591 | -26.378 | 13.403 |
| Net financials | 336 | 13.019 | 22.246 | 45.576 | 12.432 | 1.851 | -2.176 | -1.866 |
| Profit before tax | 21 | 12.055 | 21.599 | 44.018 | 25.222 | 11.942 | -28.554 | 11.537 |
| Tax | 114 | -355 | -377 | -360 | 5.201 | 6.522 | -6.282 | 2.538 |
| Net profit | -93 | 12.410 | 21.976 | 44.378 | 20.020 | 5.420 | -22.272 | 8.999 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 14.357 | 79.655 | 145.680 | 188.493 | 445.497 | 432.678 | 403.663 | 411.216 |
| Equity | 9.440 | 55.821 | 85.797 | 154.881 | 174.901 | 164.142 | 139.870 | 144.869 |
| Long-term debt | 0 | 0 | 0 | 0 | 226.838 | 226.993 | 224.928 | 5.752 |
| Short-term debt | 4.918 | 23.834 | 59.883 | 33.612 | 6.690 | 2.635 | 7.666 | 229.118 |
| Total debt | 4.918 | 23.834 | 59.883 | 33.612 | 233.528 | 229.628 | 232.594 | 234.870 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Management | Management | 2020 | — | — |
HL Management | Management | 2017 | — | — |
HH Management | Management | 2024 | — | — |
LF Management | Management | 2020 | — | — |
TE Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DK Cornerstone HoldCo ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Holger Leonhard Zilleken | Management | 0 companies |
| Henrik Lið | Management | 0 companies |
| Hamza Harrami | Management | 0 companies |
| Leif Fredrik Ingemar Söderlund | Management | 0 companies |
| Thomas Esben Khan | Management | 0 companies |
| Kristian Foss | Board of Directors | 0 companies |
| Henrik Skriver | Board of Directors | 0 companies |
| Kevin Cahill | Chairman | 0 companies |
| Zheng Yao | Board of Directors | 0 companies |