| Revenue | DKK -567K | +8% |
| EBITDA | DKK -931K | +11% |
| Net profit | DKK -777K | +10% |
| Total assets | DKK 700K | -25% |
| Equity | DKK 275K | -47% |
| Employees | 6 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -441 | -2.084 | -573 | -526 | -567 |
| Staff expenses | -0 | -1.814 | -586 | -520 | -364 |
| EBITDA | -2.119 | -3.898 | -1.159 | -1.046 | -931 |
| Depreciation & amort. | -0 | -25 | 3 | -3 | -3 |
| EBIT | -2.119 | -3.923 | -1.162 | -1.050 | -934 |
| Net financials | -158 | -255 | -10 | -21 | -29 |
| Profit before tax | -2.276 | -4.177 | -1.172 | -1.071 | -963 |
| Tax | -668 | -665 | -217 | -209 | -186 |
| Net profit | -1.609 | -3.512 | -955 | -862 | -777 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.918 | 16.526 | 1.237 | 937 | 700 |
| Equity | -766 | 13.426 | 834 | 521 | 275 |
| Long-term debt | 3.675 | 1.981 | 276 | 305 | 337 |
| Short-term debt | 1.010 | 1.120 | 127 | 111 | 88 |
| Total debt | 4.685 | 3.100 | 403 | 416 | 425 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
JV Management | Management | 2018 – 2022 |
MW Management | Management | 2018 – 2025 |
MS Management | Management | 2018 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2020 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 5–9.99% | 5–9.99% | 2023 | |
| Company | 5–9.99% | 5–9.99% | 2021 | |
| Company | 5–9.99% | 5–9.99% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2018 | |
| Company | 5–9.99% | 5–9.99% | 2021 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2018 | |
| Company | 5–9.99% | 5–9.99% | 2022 | |
| Individual | 10–14.99% | 10–14.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jose Victor Pereira Duarte | Management | 0 companies |
| Mark William Ronan | Management | 0 companies |
| Michael Samuel Sherain | Management | 0 companies |
| Martin Vilhelm von Haller Baggesen Grønbæk | Chairman | 0 companies |