| Revenue | DKK 1,3M | +55% |
| EBITDA | DKK -476K | -155% |
| Net profit | DKK -5,8M | +66% |
| Total assets | DKK 168,2M | -7% |
| Equity | DKK 31M | +33% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -36 | 29.557 | 7.869 | 866 | 1.342 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -36 | 29.557 | 7.869 | 866 | -476 |
| Depreciation & amort. | -499 | -6.070 | -6.070 | -5.981 | -5.981 |
| EBIT | -534 | 23.487 | 1.799 | -5.114 | -6.457 |
| Net financials | -22 | -2.236 | -1.074 | -11.691 | 678 |
| Profit before tax | -556 | 21.251 | 725 | -16.805 | -5.779 |
| Tax | 1 | -0 | -0 | -0 | -0 |
| Net profit | -557 | 21.251 | 725 | -16.805 | -5.779 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 190.579 | 207.847 | 201.161 | 180.191 | 168.164 |
| Equity | 48.478 | -40.607 | 7.703 | 23.319 | 31.031 |
| Long-term debt | 97.138 | 92.646 | 88.085 | 64.499 | 47.601 |
| Short-term debt | 37.992 | 148.802 | 100.827 | 87.714 | 84.756 |
| Total debt | 135.130 | 241.448 | 188.912 | 152.213 | 132.357 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
RL Chief Executive Officer | Chief Executive Officer | 2025 |
| Former (8) | ||
AE Management | Management | 2020 – 2020 |
PM Chief Executive Officer | Chief Executive Officer | 2019 – 2020 |
AK Management | Management | 2020 – 2021 |
KR Management | Management | 2021 – 2024 |
HK Management | Management | 2019 – 2020 |
LJ Chief Executive Officer | Chief Executive Officer | 2024 – 2024 |
TM Chief Executive Officer | Chief Executive Officer | 2024 – 2025 |
MW Chief Executive Officer | Chief Executive Officer | 2024 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Former (4) | ||
| Chairman | 2024 – 2025 | |
| Board of Directors | 2024 – 2025 | |
| Chairman | 2024 – 2024 | |
| Board of Directors | 2024 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Annette Egede Nylander | Management | 0 companies |
| Rasmus Lildholdt Kjær | Chief Executive Officer | 0 companies |
| Peter Munck Søe-Jensen | Chief Executive Officer | 0 companies |
| Anders Knokgaard Nielsen | Management | 0 companies |
| Kevin Ross Wilkinson | Management | 0 companies |
| Ho Kei Au | Management | 0 companies |
| Lars Jørgen Ingmann | Chief Executive Officer | 0 companies |
| Thor Möger Pedersen | Chief Executive Officer | 0 companies |
| Martin Wincents Brobæk Madsen | Chief Executive Officer | 0 companies |
| Christoffer Fruergaard Larsen | Chairman | 0 companies |
| Mark Augustenborg Ødum | Chairman | 0 companies |
| Søren Dyrlund Jessen | Board of Directors | 0 companies |
| Michael Vater | Board of Directors | 0 companies |
| Nikolaj Kristian Qvade Rasmusen | Chairman | 0 companies |
| Signe Storgaard Sørensen | Board of Directors | 0 companies |