| Revenue | DKK -92K | -37% |
| EBITDA | DKK -92K | +55% |
| Net profit | DKK -56M | -1272% |
| Total assets | DKK 39,2M | -56% |
| Equity | DKK 13,4M | -81% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | — | -264 | -283 | -109 | -147 | -92 |
| Staff expenses | -0 | -0 | -3.075 | -75 | -56 | -0 |
| EBITDA | -144 | -264 | -3.358 | -184 | -203 | -92 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -144 | -264 | -3.358 | -184 | -203 | -92 |
| Net financials | 53 | 45.012 | -189 | -537 | 4.988 | -55.926 |
| Profit before tax | -91 | 44.748 | -3.547 | -721 | 4.785 | -56.018 |
| Tax | 36 | -183 | -1.004 | -1 | 7 | -15 |
| Net profit | -127 | 44.931 | -2.544 | -719 | 4.778 | -56.004 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 14.732 | 68.058 | 98.162 | 103.212 | 88.505 | 39.227 |
| Equity | 273 | 67.908 | 65.365 | 64.646 | 69.424 | 13.420 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14.459 | 150 | 32.797 | 38.566 | 19.081 | 25.806 |
| Total debt | 14.459 | 150 | 32.797 | 38.566 | 19.081 | 25.806 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Deputy | Deputy | 2021 | — | — |
JE Deputy | Deputy | 2019 | — | — |
MR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2020 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CALME Investments II ApS | Company | 50.0% | 50.0% | 2025 |
ANGUT ApS | Company | 33.3% | 33.3% | 2025 |
Liberatio Investments ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Bangsborg | Deputy | 0 companies |
| Jin Enyi | Deputy | 0 companies |
| Morten Reignald Pedersen | Chief Executive Officer | 0 companies |
| Andreas Sten Andersen | Deputy Chairman | 0 companies |
| Allan Søgaard Lambrechtsen Larsen | Chairman | 0 companies |