| Revenue | DKK -140K | +947% |
| EBITDA | DKK -140K | -947% |
| Net profit | DKK -6,5M | -199% |
| Total assets | DKK 6M | -63% |
| Equity | DKK -11,3M | -136% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | -58 | -12 | -24 | -13 | -140 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -58 | -12 | -24 | -13 | -140 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -58 | -12 | -24 | -13 | -140 |
| Net financials | 463 | -29 | -122 | -2.166 | -6.370 |
| Profit before tax | 405 | -41 | -146 | -2.180 | -6.509 |
| Tax | -45 | -73 | 73 | -0 | -0 |
| Net profit | 450 | 32 | -219 | -2.180 | -6.509 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 16.716 | 17.180 | 21.901 | 16.090 | 5.958 |
| Equity | 700 | 732 | 513 | -4.787 | -11.296 |
| Long-term debt | 15.958 | 16.277 | 16.603 | 16.935 | 0 |
| Short-term debt | 58 | 171 | 4.785 | 3.941 | 17.254 |
| Total debt | 16.016 | 16.448 | 21.388 | 20.876 | 17.254 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
JA Unofficial title | Unofficial title | 2023 – 2024 |
KW Management | Management | 2022 – 2023 |
NK Management | Management | 2018 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 2018 – 2020 | |
| Chairman | 2018 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2022 | |
| Company | 20–24.99% | 20–24.99% | 2018 | |
| Company | 20–24.99% | 20–24.99% | 2021 | |
| Company | 20–24.99% | 20–24.99% | 2018 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2022 | |
| Company | 20–24.99% | 20–24.99% | 2018 | |
| Company | 20–24.99% | 20–24.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Albert Nielsen Kusk | Unofficial title | 0 companies |
| Karsten Willumsen | Management | 0 companies |
| Niels Kristen Nielsen Willumsen | Management | 0 companies |
| Tue Germann Risom | Board of Directors | 0 companies |
| Jørn Martin Willumsen | Board of Directors | 0 companies |
| Ole Søndergaard Madsen | Chairman | 0 companies |