| Revenue | DKK 0 | — |
| EBITDA | DKK -2,1M | +18% |
| Net profit | DKK -2,2M | +16% |
| Total assets | DKK 65,3M | +17% |
| Equity | DKK 51,9M | +21% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -3.083 | -4.248 | -3.298 | -4.276 | -5.200 |
| EBITDA | -1.921 | -2.552 | -1.957 | -2.498 | -2.055 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.921 | -2.552 | -1.957 | -2.498 | -2.055 |
| Net financials | -79 | -118 | -371 | -194 | -194 |
| Profit before tax | -2.000 | -2.670 | -2.329 | -2.692 | -2.249 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -2.000 | -2.670 | -2.329 | -2.692 | -2.249 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 22.334 | 51.204 | 49.073 | 55.654 | 65.253 |
| Equity | -1.897 | 38.637 | 36.309 | 42.846 | 51.911 |
| Long-term debt | 8.969 | 11.678 | 11.898 | 0 | 0 |
| Short-term debt | 15.262 | 889 | 867 | 12.808 | 13.341 |
| Total debt | 24.231 | 12.567 | 12.764 | 12.808 | 13.341 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
CØ Management | Management | 2019 |
CS Chief Executive Officer | Chief Executive Officer | 2020 |
AL Management | Management | 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Chairman | 2019 | |
| Board of Directors | 2020 | |
| Board of Directors | 2019 | |
| Board of Directors | 2020 | |
| Board of Directors | 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.33–49.99% | 33.33–49.99% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2025 | |
| Company | 5–9.99% | 5–9.99% | 2025 | |
| Company | 5–9.99% | 5–9.99% | 2025 | |
| Company | 100% | 100% | 2019 | |
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Østergaard | Management | 0 companies |
| Claus Stoltenborg | Chief Executive Officer | 0 companies |
| Anders Lie | Management | 0 companies |
| Edward Wayne Malouf | Chairman | 0 companies |
| Jens Sønderberg Frederiksen | Board of Directors | 0 companies |
| Mike Jimmy Tong Sam | Board of Directors | 0 companies |
| Søren Brinkmann | Board of Directors | 0 companies |
| Audrey Hoe-Richardson | Board of Directors | 0 companies |