| Revenue | DKK -3,8M | -34% |
| EBITDA | DKK -14,4M | +3% |
| Net profit | DKK -16,9M | -2% |
| Total assets | DKK 58,1M | -5% |
| Equity | DKK 6,8M | +181% |
| Employees | 20 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -318 | -1.277 | -3.379 | -6.489 | -5.839 | -3.847 |
| Staff expenses | -4 | -702 | -4.014 | -6.837 | -9.039 | -10.559 |
| EBITDA | -322 | -1.979 | -7.393 | -13.326 | -14.877 | -14.405 |
| Depreciation & amort. | -0 | -0 | -20 | -54 | -2.354 | -3.114 |
| EBIT | -322 | -1.979 | -7.413 | -13.380 | -17.231 | -17.519 |
| Net financials | -0 | -194 | -797 | -1.256 | -3.937 | -4.182 |
| Profit before tax | -322 | -2.173 | -8.209 | -14.637 | -21.168 | -21.701 |
| Tax | -71 | -468 | -1.801 | -3.211 | -4.634 | -4.756 |
| Net profit | -251 | -1.705 | -6.408 | -11.426 | -16.534 | -16.945 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 1.081 | 22.247 | 49.945 | 57.322 | 61.095 | 58.144 |
| Equity | 289 | -1.416 | 16.532 | 5.106 | -8.428 | 6.800 |
| Long-term debt | 650 | 22.235 | 31.108 | 34.710 | 46.510 | 29.671 |
| Short-term debt | 142 | 1.428 | 2.300 | 17.498 | 23.013 | 20.518 |
| Total debt | 792 | 23.664 | 33.408 | 52.208 | 69.523 | 50.190 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
FJ Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
PF Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MSG Capital APS | Company | 50.0% | 50.0% | 2024 |
A. Rosen Holding ApS | Company | 15.0% | 15.0% | 2024 |
Kleingut ApS | Company | 10.0% | 10.0% | 2024 |
Novosato Holding ApS | Company | 20.0% | 20.0% | 2020 |
Henriksholm 2018 ApS | Company | 5.0% | 5.0% | 2021 |
| Individual | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Birgitte Steen Frydland | Chief Executive Officer | 0 companies |
| Farzad Jahanshahi | Chief Executive Officer | 0 companies |
| Peter Frederik Andreasen | Chief Executive Officer | 0 companies |
| Morten Larsen Snede | Chief Executive Officer | 0 companies |
| Henrik Kristian Moltke | Chairman | 0 companies |
| Glenn Steven Nielsen | Chairman | 0 companies |
| Kristian Schrøder Hart-Hansen | Board of Directors | 0 companies |
| Michael Halborg-Bendtsen | Board of Directors | 0 companies |
| Michael Andreasen | Board of Directors | 0 companies |