| Revenue | DKK -4,7M | -95% |
| EBITDA | DKK -63,5M | +58% |
| Net profit | DKK -411,8M | -14% |
| Total assets | DKK 678,7M | -17% |
| Equity | DKK 321,1M | -54% |
| Employees | 89 | — |
| Item | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 0 | -24.652 | -55.527 | 142.287 | -97.698 | -4.729 |
| Staff expenses | 10.635 | -10.620 | -29.424 | -51.463 | -55.070 | -58.760 |
| EBITDA | -30.774 | -35.271 | -84.951 | -178.064 | -152.768 | -63.489 |
| Depreciation & amort. | -2.287 | -3.882 | -26.240 | -133.437 | -212.491 | -339.318 |
| EBIT | 33.061 | -39.153 | -111.191 | -311.501 | -365.259 | -402.807 |
| Net financials | -1.034 | -792 | -883 | 11.574 | 5.227 | -8.967 |
| Profit before tax | -34.094 | -39.946 | -112.074 | -299.927 | -360.032 | -411.774 |
| Tax | -4.993 | -1.996 | -0 | -0 | -0 | -0 |
| Net profit | -29.101 | -37.950 | -112.074 | -299.927 | -360.032 | -411.774 |
| Item | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 150.566 | 121.871 | 626.548 | 839.216 | 820.744 | 678.709 |
| Equity | 135.824 | 97.874 | 588.184 | 740.933 | 696.908 | 321.081 |
| Long-term debt | 7.868 | 9.726 | 10.351 | 11.638 | 6.000 | 229.420 |
| Short-term debt | 6.875 | 14.271 | 28.013 | 86.645 | 120.836 | 233.855 |
| Total debt | 14.742 | 23.997 | 38.364 | 98.283 | 123.836 | 348.565 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Management | Management | 2025 | — | — |
SS Management | Management | 2021 | — | — |
MS Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INVESTRU ApS | Company | 10.0% | 10.0% | 2025 |
| Individual | 10.0% | 10.0% | 2023 | |
CHR. AUGUSTINUS FABRIKKER AKTIESELSKAB | Company | 10.0% | 10.0% | 2022 |
| Individual | 5.0% | 5.0% | 2022 | |
Heartcore Capital Fund III K/S | Company | 5.0% | 5.0% | 2021 |
| Individual | 5.0% | 5.0% | 2026 | |
| Individual | 5.0% | 5.0% | 2022 | |
ASH 3K ApS | Company | 5.0% | 5.0% | 2019 |
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Jakob Sigurd Aurelius | Management | 0 companies |
| Scott Spenser Vlastnik | Management | 0 companies |
| Menno Schreuder | Management | 0 companies |
| John Rubek Lauritsen | Board of Directors | 0 companies |
| Fergal Joseph Mullen | Board of Directors | 0 companies |
| Christer Stefan Blom | Chairman | 0 companies |
| Morten Qvist Strunge | Chairman | 0 companies |
| Arnon Dinur | Board of Directors | 0 companies |
| Jonathan Lucas Becker | Board of Directors | 0 companies |
| Jimmy Fussing Nielsen | Board of Directors | 0 companies |
| René Efraim Rechtman | Board of Directors | 0 companies |