| Revenue | DKK 17,6M | +83% |
| EBITDA | DKK 3,6M | +106% |
| Net profit | DKK -406K | +99% |
| Total assets | DKK 589,2M | +0% |
| Equity | DKK 252,5M | -2% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -464 | -25 | 11 | 13.034 | 7.541 | 9.621 | 17.619 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -464 | -25 | 11 | 21.834 | -4.159 | -55.719 | 3.569 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -464 | -25 | 11 | 21.834 | -4.159 | -55.719 | 3.569 |
| Net financials | 6.350 | 3.780 | 9.296 | 2.796 | -15.562 | -4.129 | -4.090 |
| Profit before tax | 5.886 | 3.755 | 9.307 | 15.830 | -8.021 | -59.848 | -521 |
| Tax | 1.286 | 843 | 2.048 | 5.481 | -1.694 | -13.142 | -115 |
| Net profit | 4.600 | 2.912 | 7.260 | 10.349 | -6.327 | -46.706 | -406 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 32.294 | 36.155 | 51.183 | 675.580 | 644.779 | 592.029 | 589.184 |
| Equity | 22.650 | 25.562 | 41.040 | 319.843 | 297.651 | 256.445 | 252.451 |
| Long-term debt | 0 | 0 | 0 | 291.953 | 290.559 | 289.063 | 77.366 |
| Short-term debt | 8.428 | 9.091 | 6.815 | 8.949 | 4.522 | 8.893 | 224.873 |
| Total debt | 8.428 | 9.091 | 6.815 | 300.903 | 295.081 | 297.956 | 302.239 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Management | Management | 2020 | — | — |
HH Management | Management | 2024 | — | — |
LF Management | Management | 2020 | — | — |
TE Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2017 | — | — |
| 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 |
| Hamza Harrami | Management | 0 companies |
| Leif Frederik Ingemar Söderlund | Management | 0 companies |
| Thomas Esben Khan | Chief Executive Officer | 0 companies |
| Kristian Foss | Board of Directors | 0 companies |
| Henrik Skriver | Board of Directors | 0 companies |
| Zheng Yao | Board of Directors | 0 companies |
| Kevin Jeremiah Cahill | Chairman | 0 companies |