| Revenue | DKK -128K | -1% |
| EBITDA | DKK -128K | +1% |
| Net profit | DKK -99K | +80% |
| Total assets | DKK 11,2M | +14% |
| Equity | DKK 51K | -25% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | — | -273 | -363 | -129 | -128 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -227 | -273 | -363 | -129 | -128 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -227 | -273 | -363 | -129 | -128 |
| Net financials | -172 | -154 | -100 | -509 | -0 |
| Profit before tax | -398 | -427 | -463 | -638 | -128 |
| Tax | -88 | -94 | -102 | -140 | -28 |
| Net profit | -311 | -333 | -361 | -498 | -99 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 6.851 | 7.105 | 7.199 | 9.885 | 11.246 |
| Equity | 101 | 69 | 58 | 67 | 51 |
| Long-term debt | 0 | 0 | 7.101 | 9.772 | 11.021 |
| Short-term debt | 6.750 | 7.036 | 41 | 46 | 52 |
| Total debt | 6.750 | 7.036 | 7.142 | 9.818 | 11.072 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
GS Management | Management | 2022 |
| Former (5) | ||
RF Management | Management | 2018 – 2021 |
JE Management | Management | 2021 – 2022 |
BW Management | Management | 2020 – 2021 |
TK Management | Management | 2021 – 2022 |
HG Management | Management | 2018 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2022 | |
| Board of Directors | 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Robin Feddern | Management | 0 companies |
| Jan Elving | Management | 0 companies |
| Glenn Steven Nielsen | Management | 0 companies |
| Bjarke Windeløv Graae | Management | 0 companies |
| Thomas Kirk Damm | Management | 0 companies |
| Henrik Greve Nielsen | Management | 0 companies |
| Michael Halborg-Bendtsen | Chairman | 0 companies |
| Steen Lorenz Johan Hansen | Board of Directors | 0 companies |