| Revenue | DKK -163K | -58% |
| EBITDA | DKK -163K | +58% |
| Net profit | DKK -18,8M | -209% |
| Total assets | DKK 175,3M | -14% |
| Equity | DKK 124,2M | -18% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Revenue | -43 | -2.340 | -1.153 | -776 | -386 | -163 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -43 | -2.340 | -1.153 | -776 | -386 | -163 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -43 | -2.340 | -1.153 | -776 | -386 | -163 |
| Net financials | -3.109 | 15.169 | 13.783 | 48.500 | 17.140 | -18.624 |
| Profit before tax | -3.152 | 12.829 | 12.630 | 47.724 | 16.754 | -18.787 |
| Tax | -301 | -639 | -591 | -385 | -411 | -12 |
| Net profit | -2.851 | 13.468 | 13.221 | 48.109 | 17.165 | -18.775 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Total assets | 85.081 | 102.653 | 113.304 | 162.794 | 203.927 | 175.296 |
| Equity | 37.199 | 50.667 | 63.888 | 111.997 | 151.643 | 124.217 |
| Long-term debt | 47.505 | 45.250 | 45.404 | 0 | 49.188 | 49.188 |
| Short-term debt | 377 | 6.736 | 4.012 | 50.797 | 3.096 | 1.891 |
| Total debt | 47.882 | 51.986 | 49.416 | 50.797 | 52.284 | 51.079 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Management | Management | 2023 | — | — |
LH Management | Management | 2022 | — | — |
HV Management | Management | 2022 | — | — |
TE Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SF-M ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 100.0% | 100.0% | 2018 | |
LiCi Valhalla ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Skovgaard Klingbeil | Management | 0 companies |
| Louise Hertz | Management | 0 companies |
| Hans Vermeeren | Management | 0 companies |
| Thomas Esben Khan | Management | 0 companies |
| Linda Bradaia | Board of Directors | 0 companies |
| Mirlinda Goci | Board of Directors | 0 companies |
| Kristian Foss | Board of Directors | 0 companies |
| Albert Cornelis Tol | Board of Directors | 0 companies |
| Richard John Gale | Board of Directors | 0 companies |
| Peter Matzen Drachmann | Chairman | 0 companies |
| Henrik Skriver | Board of Directors | 0 companies |
| Pavlos Nearchou | Board of Directors | 0 companies |
| Neil Kalsi | Board of Directors | 0 companies |