| Revenue | DKK 3,1M | +2% |
| EBITDA | DKK 1,1M | +1012% |
| Net profit | DKK -51,5M | -14% |
| Total assets | DKK 374,8M | -14% |
| Equity | DKK -74,6M | -230% |
| Employees | 2 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -7.927 | 2.266 | 2.549 | 2.828 | 3.061 | 3.121 |
| Staff expenses | -501 | -2.661 | -2.720 | -2.911 | -3.182 | -2.015 |
| EBITDA | -8.428 | -395 | -171 | -83 | -121 | 1.105 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8.428 | -395 | -171 | -83 | -121 | 1.105 |
| Net financials | -12.597 | -11.517 | -13.513 | -5.678 | -50.504 | -55.124 |
| Profit before tax | -21.025 | -11.913 | -13.684 | -5.761 | -50.625 | -54.019 |
| Tax | -1.264 | -909 | -1.072 | -1.219 | -5.607 | -2.526 |
| Net profit | -19.762 | -11.003 | -12.612 | -4.542 | -45.019 | -51.493 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 237.625 | 224.983 | 207.998 | 237.471 | 433.693 | 374.794 |
| Equity | 238 | 39.235 | 26.623 | 24.302 | -22.604 | -74.592 |
| Long-term debt | 121.875 | 110.768 | 94.248 | 188.000 | 190.758 | 136.614 |
| Short-term debt | 115.512 | 74.980 | 87.128 | 25.170 | 265.539 | 312.772 |
| Total debt | 237.387 | 185.748 | 181.375 | 213.170 | 456.297 | 449.386 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Management | Management | 2019 | — | — |
MA Management | Management | 2024 | — | — |
BF Management | Management | 2023 | — | — |
SL Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
TJ Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LION P Midco ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Steinacher | Management | 0 companies |
| Morten Albin Olsen | Management | 0 companies |
| Brian Forsingdal-Nielsen | Management | 0 companies |
| Søren Lund | Chief Executive Officer | 0 companies |
| Torben Jensen | Management | 0 companies |
| Torben Ballegaard Sørensen | Chairman | 0 companies |
| Lars Radoor Sørensen | Chairman | 0 companies |
| Oskar Emanuel Lindholm-Wu | Board of Directors | 0 companies |
| Michael Severin | Board of Directors | 0 companies |
| Anne Dorthe Hjort Petersen | Board of Directors | 0 companies |
| Curt David Mattias Feiff | Chairman | 0 companies |