| Revenue | — | — |
| EBITDA | DKK -16K | +24% |
| Net profit | DKK -111K | -271% |
| Total assets | DKK 55,5M | +38% |
| Equity | DKK 2M | -5% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -14 | -16 | -23 | -21 | -16 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -14 | -16 | -23 | -21 | -16 |
| Net financials | -1 | -0 | 2 | 104 | -128 |
| Profit before tax | -15 | -16 | -21 | 83 | -144 |
| Tax | -2 | -4 | -4 | 18 | -33 |
| Net profit | -13 | -12 | -18 | 65 | -111 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 105 | 94 | 76 | 40.270 | 55.463 |
| Equity | 92 | 80 | 62 | 2.089 | 1.978 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13 | 14 | 14 | 38.181 | 52.896 |
| Total debt | 13 | 14 | 14 | 38.181 | 53.485 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PC Chief Executive Officer | Chief Executive Officer | 2024 |
| Former (1) | ||
MV Chief Executive Officer | Chief Executive Officer | 2017 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2024 | |
| Board of Directors | 2026 | |
| Board of Directors | 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Christian Adrian | Chief Executive Officer | 0 companies |
| Morten Vested Stakroge | Chief Executive Officer | 0 companies |
| Erik Bertil Göran Bergöö | Chairman | 0 companies |
| Nethe Rosa Hjørland | Board of Directors | 0 companies |
| Birgitte Schou | Board of Directors | 0 companies |