| Revenue | DKK -97K | -3% |
| EBITDA | DKK -97K | +3% |
| Net profit | DKK -14,3M | +8% |
| Total assets | DKK 41,2M | -4% |
| Equity | DKK 20,4M | -14% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -798 | -81 | -110 | -192 | -69 | -90 | -99 | -97 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -798 | -81 | -110 | -192 | -69 | -90 | -99 | -97 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -798 | -81 | -110 | -192 | -69 | -90 | -99 | -97 |
| Net financials | 4.527 | -9.426 | -15.124 | -367 | -546 | 172 | -15.820 | -14.467 |
| Profit before tax | 3.729 | -9.507 | -15.234 | -558 | -616 | 82 | -15.919 | -14.564 |
| Tax | -126 | -226 | -215 | -197 | -186 | -240 | -289 | -258 |
| Net profit | 3.855 | -9.281 | -15.019 | -361 | -429 | 322 | -15.630 | -14.306 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 102.717 | 94.428 | 69.023 | 62.733 | 55.606 | 57.184 | 42.821 | 41.230 |
| Equity | 64.754 | 55.454 | 40.176 | 39.890 | 38.843 | 39.249 | 23.751 | 20.387 |
| Long-term debt | 31.600 | 21.600 | 15.600 | 10.100 | 4.600 | 3.600 | 3.600 | 1.800 |
| Short-term debt | 6.363 | 17.374 | 13.247 | 12.742 | 12.163 | 14.335 | 15.470 | 19.043 |
| Total debt | 37.963 | 38.974 | 28.847 | 22.842 | 16.763 | 17.935 | 19.070 | 20.843 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Management | Management | 2018 | — | — |
NT Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2026 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IU IV INVEST 14 ApS | Company | 50.0% | 33.3% | 2026 |
Cordsen Capital A/S | Company | 20.0% | 20.0% | 2026 |
AABO ANDERSEN HOLDING ApS | Company | 15.0% | 25.0% | 2024 |
| Individual | 0.0% | 5.0% | 2024 | |
GRL FJELLEBROEN HOLDING ApS | Company | 15.0% | 15.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Per Rasmus Rasmussen | Management | 0 companies |
| Nis Tommerup Johnsen | Management | 0 companies |
| Christian Bruno Cordsen Nielsen | Board of Directors | 0 companies |
| Nichlas Tikotzki Jakobsen | Board of Directors | 0 companies |
| Frederik Edward Aackermann | Board of Directors | 0 companies |
| Thomas Petersen | Board of Directors | 0 companies |
| Claus Aabo Andersen | Board of Directors | 0 companies |
| Bjarke Brøns | Chairman | 0 companies |
| Dan Højgaard Jensen | Chairman | 0 companies |
| Lene Krogh Ellgaard | Board of Directors | 0 companies |
| Gunnar Rygaard Lassen | Board of Directors | 0 companies |