| Revenue | DKK 60K | -111% |
| EBITDA | DKK -568K | +52% |
| Net profit | DKK -571K | +47% |
| Total assets | DKK 1,1M | -29% |
| Equity | DKK -506K | -882% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 211 | -502 | -928 | 134 | 329 | -16 | -532 | 60 |
| Staff expenses | -594 | -913 | -219 | -1.044 | -514 | -651 | -658 | -628 |
| EBITDA | -383 | -1.415 | -1.147 | -910 | -185 | -667 | -1.190 | -568 |
| Depreciation & amort. | -0 | -0 | -0 | -177 | -177 | -187 | -187 | -138 |
| EBIT | -383 | -1.415 | -1.147 | -1.087 | -362 | -854 | -1.377 | -706 |
| Net financials | -3 | -214 | -3.024 | -38 | -5 | -3 | 1 | -0 |
| Profit before tax | -386 | -1.629 | -4.171 | -1.125 | -367 | -857 | -1.376 | -706 |
| Tax | -0 | -45 | -228 | -455 | -69 | -128 | -296 | -135 |
| Net profit | -386 | -1.584 | -3.943 | -670 | -298 | -729 | -1.080 | -571 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 432 | 5.309 | 2.909 | 2.562 | 2.105 | 1.999 | 1.602 | 1.141 |
| Equity | 164 | -720 | 1.086 | 2.171 | 1.873 | 1.145 | 65 | -506 |
| Long-term debt | 0 | 5.726 | 1.029 | 161 | 161 | 170 | 1.175 | 1.082 |
| Short-term debt | 268 | 303 | 794 | 229 | 71 | 684 | 362 | 566 |
| Total debt | 268 | 6.029 | 1.823 | 390 | 232 | 854 | 1.537 | 1.647 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
OR Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
LL Management | Management | 2020 | — | — |
PL Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BMP Invest ApS | Company | 50.0% | 50.0% | 2026 |
NØRLEM HOLDING ApS | Company | 15.0% | 15.0% | 2026 |
MPLU Biorefining Aps | Company | 15.0% | 15.0% | 2026 |
SCHIERBECK E-CONSULT ApS | Company | 5.0% | 5.0% | 2026 |
A.T.L. Holding ApS | Company | 5.0% | 5.0% | 2018 |
| Individual | 15.0% | 15.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Sven Ferdinand Thormählen | Chief Executive Officer | 0 companies |
| Ole Rom Andersen | Chief Executive Officer | 0 companies |
| Line Lindholt Brøns | Management | 0 companies |
| Pauli Lejf Kiel | Management | 0 companies |
| Peter Lübeck | Board of Directors | 0 companies |
| Jesper Klaus Schierbeck-Hansen | Board of Directors | 0 companies |
| Mette Lübeck | Board of Directors | 0 companies |
| Margrethe Terese Markholm Andersen | Board of Directors | 0 companies |
| Søren Klitskov | Chairman | 0 companies |
| Mads Vestergaard Ginnerup | Board of Directors | 0 companies |