| Revenue | DKK 0 | — |
| EBITDA | DKK -14,8M | -267% |
| Net profit | DKK -55,6M | -247% |
| Total assets | DKK 293,7M | -6% |
| Equity | DKK 53,5M | -51% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 0 | -98 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -25 | -98 | -161 | -6.676 | -26.853 | 8.821 | -14.765 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -25 | -98 | -161 | -6.676 | -26.853 | 8.821 | -14.765 |
| Net financials | -32.567 | 32.759 | 20.809 | 28.104 | 18.063 | -23.294 | -38.256 |
| Profit before tax | -32.592 | 32.661 | 20.648 | 21.428 | -8.790 | -14.473 | -53.021 |
| Tax | -6 | 818 | 586 | 316 | 1.001 | 1.540 | 2.535 |
| Net profit | -32.586 | 31.843 | 20.062 | 21.112 | -9.791 | -16.013 | -55.556 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 170.938 | 214.567 | 247.204 | 288.202 | 328.561 | 313.993 | 293.658 |
| Equity | 61.650 | 93.493 | 113.903 | 135.014 | 132.353 | 108.910 | 53.479 |
| Long-term debt | 109.263 | 120.190 | 132.543 | 145.977 | 160.772 | 177.072 | 195.081 |
| Short-term debt | 25 | 884 | 758 | 7.211 | 35.436 | 28.011 | 45.098 |
| Total debt | 109.288 | 121.074 | 133.301 | 153.188 | 196.208 | 205.083 | 240.179 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Management | Management | 2018 | — | — |
MS Management | Management | 2024 | — | — |
MN Management | Management | 2018 | — | — |
TP Management | Management | 2021 | — | — |
TM Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Kevin Kristoffer Ehnhuus Iermiin | Management | 0 companies |
| Muhammad Saad Akram | Management | 0 companies |
| Martin Nicholas Calderbank | Management | 0 companies |
| Tobias Peter Bayer | Management | 0 companies |
| Torbjørn Midsem | Management | 0 companies |