| Revenue | DKK 0 | — |
| EBITDA | DKK -1,2M | -113% |
| Net profit | DKK -820K | -106% |
| Total assets | DKK 432,7M | +26% |
| Equity | DKK 431,1M | +26% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -116 | 0 | -251 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -116 | -82 | -251 | -543 | -1.157 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -116 | -82 | -251 | -543 | -1.157 |
| Net financials | -459 | 493 | -1 | 31 | 162 |
| Profit before tax | -575 | 411 | -252 | -512 | -995 |
| Tax | -0 | -0 | -75 | -113 | -175 |
| Net profit | -575 | 411 | -177 | -399 | -820 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 0 | 241.919 | 240.742 | 342.879 | 432.723 |
| Equity | -140 | 241.897 | 240.720 | 341.176 | 431.060 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 141 | 22 | 23 | 1.703 | 1.663 |
| Total debt | 141 | 22 | 23 | 1.703 | 1.663 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
TK Management | Management | 2023 |
SF Founder | Founder | 2018 |
| Former (2) | ||
HB Management | Management | 2018 – 2021 |
MO Management | Management | 2021 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (7) | ||
| Board of Directors | 2023 | |
| Chairman | 2021 | |
| Board of Directors | 2021 | |
| Board of Directors | 2023 | |
| Board of Directors | 2021 | |
| Board of Directors | 2018 | |
| Board of Directors | 2025 | |
| Former (2) | ||
| Chairman | 2018 – 2021 | |
| Board of Directors | 2021 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2025 | |
| Company | 5–9.99% | 5–9.99% | 2025 | |
| Company | 90–99.99% | 90–99.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Klüver Wandahl | Management | 0 companies |
| Søren Fogh | Founder | 0 companies |
| Henrik Bonnerup | Management | 0 companies |
| Mogens Outsen Pedersen | Management | 0 companies |
| Allan Bach Pedersen | Chairman | 0 companies |
| Carin Camilla Nordqvist | Board of Directors | 0 companies |
| Søren Jespersen | Chairman | 0 companies |
| Kurt Kokhauge Larsen | Board of Directors | 0 companies |
| Anders Erik Lundström | Board of Directors | 0 companies |
| Lars Eg Larsen | Board of Directors | 0 companies |
| Johan Daniel Pernvi | Board of Directors | 0 companies |
| Jan Johan Kühl | Board of Directors | 0 companies |
| Jørgen Michael Utzon | Board of Directors | 0 companies |