| Revenue | DKK -24K | +30% |
| EBITDA | DKK -24K | -30% |
| Net profit | DKK -76K | -6% |
| Total assets | DKK 2,3M | +5% |
| Equity | DKK -393K | -24% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -8 | -21 | -18 | -19 | -24 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | -21 | -18 | -19 | -24 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | -21 | -18 | -19 | -24 |
| Net financials | -32 | -49 | -51 | -53 | -52 |
| Profit before tax | -40 | -70 | -69 | -72 | -76 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -40 | -70 | -69 | -72 | -76 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.237 | 2.250 | 2.237 | 2.237 | 2.342 |
| Equity | -144 | -177 | -246 | -317 | -393 |
| Long-term debt | 2.363 | 2.411 | 2.463 | 2.515 | 2.567 |
| Short-term debt | 19 | 15 | 21 | 39 | 168 |
| Total debt | 2.382 | 2.426 | 2.483 | 2.555 | 2.735 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
NS Management | Management | 2024 |
| Former (2) | ||
LF Management | Management | 2018 – 2024 |
MV | Management | 2018 – 2024 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2018 | |
| Individual | 15–19.99% | 15–19.99% | 2021 | |
| Individual | 15–19.99% | 15–19.99% | 2018 | |
| Company | 15–19.99% | 15–19.99% | 2018 | |
| Individual | 5–9.99% | 5–9.99% | 2018 | |
| Company | 5–9.99% | 5–9.99% | 2023 | |
| Individual | 5–9.99% | 5–9.99% | 2020 | |
| Company | 15–19.99% | 15–19.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Fløe Nielsen | Management | 0 companies |
| Martin Vilhelm von Haller Baggesen Grønbæk | Management | 0 companies |
| Nima Sophia Lama Tisdall | Management | 0 companies |