| Revenue | DKK 65K | -86% |
| EBITDA | DKK -135K | -293% |
| Net profit | DKK -312K | -31% |
| Total assets | DKK 5,7M | -7% |
| Equity | DKK 640K | -33% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 52 | 144 | 119 | 79 | 17 | 470 | 65 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 52 | 144 | -488 | -421 | 817 | 70 | -135 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 52 | 144 | -488 | -421 | 817 | 70 | -135 |
| Net financials | -38 | -92 | -96 | -96 | -185 | -263 | -209 |
| Profit before tax | 14 | 53 | -583 | -517 | 632 | -193 | -343 |
| Tax | 3 | 12 | 5 | -4 | -37 | 45 | -31 |
| Net profit | 11 | 41 | -589 | -513 | 669 | -239 | -312 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 6.382 | 6.543 | 5.940 | 5.329 | 6.235 | 6.135 | 5.728 |
| Equity | 1.582 | 1.623 | 1.034 | 521 | 1.190 | 951 | 640 |
| Long-term debt | 149 | 149 | 94 | 180 | 147 | 150 | 124 |
| Short-term debt | 4.650 | 4.770 | 4.810 | 4.626 | 4.897 | 5.020 | 4.964 |
| Total debt | 4.798 | 4.919 | 4.904 | 4.806 | 5.044 | 5.170 | 5.089 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
AS Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GSA INVEST ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Nørgaard | Chief Executive Officer | 0 companies |
| Anders Steen Westermann | Management | 0 companies |
| Jan Tøpholm | Board of Directors | 0 companies |
| Søren Erik Westermann | Board of Directors | 0 companies |