| Revenue | DKK 1,2M | -171% |
| EBITDA | DKK 1,2M | +171% |
| Net profit | DKK -14,6M | +52% |
| Total assets | DKK 116,3M | -11% |
| Equity | DKK 46,3M | -9% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -10 | -67 | -358 | -1.749 | 1.235 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | -67 | -358 | -1.749 | 1.235 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10 | -67 | -358 | -1.749 | 1.235 |
| Net financials | -1.386 | -5.797 | -30.606 | -29.304 | -16.661 |
| Profit before tax | -1.396 | -5.864 | -30.964 | -31.053 | -15.426 |
| Tax | -2 | 98 | -333 | -857 | -794 |
| Net profit | -1.394 | -5.961 | -30.631 | -30.196 | -14.632 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 22.966 | 121.690 | 110.016 | 129.977 | 116.321 |
| Equity | 22.606 | 79.158 | 64.127 | 50.931 | 46.300 |
| Long-term debt | 0 | 28.554 | 24.235 | 29.003 | 36.824 |
| Short-term debt | 360 | 13.978 | 11.334 | 50.043 | 33.197 |
| Total debt | 360 | 42.532 | 35.569 | 79.046 | 70.021 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2019 | — | — |
HB Management | Management | 2023 | — | — |
EB Management | Management | 2023 | — | — |
JO Management | Management | 2023 | — | — |
JO Management | Management | 2025 | — | — |
LS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bagger-Sørensen Equity A/S | Company | 66.7% | 66.7% | 2024 |
VADGAARD INVEST ApS | Company | 10.0% | 10.0% | 2024 |
Dissing Company ApS | Company | 10.0% | 10.0% | 2023 |
Tablet 1 ApS | Company | 66.7% | 66.7% | 2024 |
Cibus Holding ApS | Company | 5.0% | 5.0% | 2024 |
Kamelhuset ApS | Company | 5.0% | 5.0% | 2023 |
DiCi Holding ApS | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Kenneth Hansen | Management | 0 companies |
| Heidi Broberg Hermansen | Management | 0 companies |
| Elena Brink | Management | 0 companies |
| Jesper Ottzen | Management | 0 companies |
| Jens Ole Lang-Tandrup | Management | 0 companies |
| Lars Skovbo Østergård | Chief Executive Officer | 0 companies |
| Cornelis Anthonie Kuypers | Board of Directors | 0 companies |
| Peter Aalbæk | Board of Directors | 0 companies |
| Kenneth Sandfeld Hansen | Board of Directors | 0 companies |
| Søren Birn | Chairman | 0 companies |
| Michael Kasper Vadgaard Jørgensen | Board of Directors | 0 companies |
| Rasmus Dissing Pedersen | Board of Directors | 0 companies |
| Ole Kastrup Bridal | Chairman | 0 companies |
| Rikke Mikkelsen | Board of Directors | 0 companies |