| Revenue | — | — |
| EBITDA | DKK -134,6M | -11% |
| Net profit | DKK -144M | -12% |
| Total assets | DKK 501,1M | +94% |
| Equity | DKK 453,9M | +104% |
| Employees | 62 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -11.505 | -36.362 | -76.240 | -102.520 |
| EBITDA | -9 | -99 | -673 | -66 | -25.457 | -53.481 | -121.416 | -134.586 |
| Depreciation & amort. | -0 | -0 | -0 | -10.308 | -9.225 | -2.006 | -8.586 | -10.069 |
| EBIT | -9 | -99 | -673 | -10.374 | -34.682 | -55.487 | -130.002 | -144.655 |
| Net financials | 0 | -18 | -56 | -47 | -48 | 38 | 881 | 113 |
| Profit before tax | -9 | -117 | -729 | -10.421 | -34.730 | -55.449 | -129.121 | -144.542 |
| Tax | -2 | -23 | -222 | -2.094 | -10.461 | 4.574 | -254 | -501 |
| Net profit | -7 | -94 | -507 | -8.327 | -24.269 | -60.023 | -128.867 | -144.041 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 52 | 28.663 | 54.776 | 77.195 | 78.219 | 102.797 | 257.910 | 501.121 |
| Equity | 43 | 20.409 | 41.902 | 66.375 | 67.106 | 82.083 | 222.924 | 453.882 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 505 | 6.723 |
| Short-term debt | 9 | 8.254 | 12.874 | 10.820 | 11.113 | 20.314 | 34.481 | 40.516 |
| Total debt | 9 | 8.254 | 12.874 | 10.820 | 11.113 | 20.714 | 34.986 | 47.240 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2025 | — | — |
SA Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MV Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Innargi Holding A/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Bjørn Heineke | Management | 0 companies |
| Samir Abboud | Chief Executive Officer | 0 companies |
| Morten Vested Stakroge | Chief Executive Officer | 0 companies |
| Maria Aagaard Pejter | Chairman | 0 companies |
| Peter Nyegaard | Board of Directors | 0 companies |
| Pernille Lyngvold Erenbjerg | Board of Directors | 0 companies |
| Troels Albrechtsen | Board of Directors | 0 companies |
| Jacob Vittrup | Board of Directors | 0 companies |
| Steffen Risager | Board of Directors | 0 companies |
| Martin Nørkjær Larsen | Board of Directors | 0 companies |
| Robert Maersk Uggla | Chairman | 0 companies |
| Jan Thorsgaard Nielsen | Chairman | 0 companies |
| Anders Eldrup | Board of Directors | 0 companies |
| Edda Sif Pind Aradóttir | Board of Directors | 0 companies |
| Claus Michael Valentin Hemmingsen | Chairman | 0 companies |
| Stig Pastwa | Board of Directors | 0 companies |