| Revenue | DKK -31K | -112% |
| EBITDA | DKK -45K | -118% |
| Net profit | DKK -628K | -238% |
| Total assets | DKK 3,3M | -13% |
| Equity | DKK 2,1M | -23% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 2 | -149 | 346 | -34 | -229 | 261 | -31 |
| Staff expenses | -0 | -0 | -0 | -1.917 | -171 | -7 | -14 |
| EBITDA | 4 | -169 | 346 | -1.951 | -401 | 255 | -45 |
| Depreciation & amort. | -0 | -0 | -73 | -228 | -417 | -432 | -443 |
| EBIT | 4 | -169 | 273 | -2.179 | -818 | -177 | -487 |
| Net financials | -1 | -3 | -35 | -125 | -96 | -8 | -212 |
| Profit before tax | 3 | -172 | 238 | -2.304 | -913 | -186 | -699 |
| Tax | 1 | -41 | -15 | -554 | 62 | -0 | -71 |
| Net profit | 2 | -131 | 253 | -1.750 | -975 | -186 | -628 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 148 | 2.126 | 7.103 | 4.806 | 3.788 | 3.791 | 3.307 |
| Equity | 52 | 872 | 2.374 | 624 | 2.921 | 2.735 | 2.107 |
| Long-term debt | 0 | 494 | 3.750 | 3.927 | 750 | 750 | 937 |
| Short-term debt | 96 | 647 | 645 | 254 | 117 | 305 | 263 |
| Total debt | 96 | 1.141 | 4.395 | 4.181 | 867 | 1.055 | 1.200 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
MW Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
TK Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LOLLE & NIELSEN HOLDING ApS | Company | 33.3% | 33.3% | 2022 |
NOVALBA HOLDING ApS | Company | 25.0% | 25.0% | 2025 |
STEMS Holding ApS | Company | 25.0% | 25.0% | 2025 |
MICHAEL PEDERSEN ApS | Company | 15.0% | 15.0% | 2025 |
Bluezone Holding ApS | Company | 5.0% | 5.0% | 2022 |
GOTHA ApS | Company | 15.0% | 15.0% | 2022 |
VÆKSTFONDEN | Company | 20.0% | 20.0% | 2022 |
| Individual | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Møller Sørensen | Chief Executive Officer | 0 companies |
| Mikkel Winston | Chief Executive Officer | 0 companies |
| Tue Kirkeby Eskildsen | Management | 0 companies |
| Peter Christian Mægbæk Madsen | Chairman | 0 companies |
| Peter Nikolaj Rosenkilde | Board of Directors | 0 companies |
| Michael Damgaard Pedersen | Board of Directors | 0 companies |
| Andreas Lolle | Chairman | 0 companies |
| Steffen Nielsen | Board of Directors | 0 companies |