| Revenue | DKK 4,8M | -30% |
| EBITDA | DKK -22,8M | -39% |
| Net profit | DKK -32,6M | -67% |
| Total assets | DKK 419,4M | +21% |
| Equity | DKK 317,7M | +2726% |
| Employees | 19 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 180 | -3.938 | -866 | 6.775 | 4.775 |
| Staff expenses | -410 | -901 | -13.208 | -23.219 | -27.579 |
| EBITDA | -230 | -4.839 | -14.074 | -16.444 | -22.805 |
| Depreciation & amort. | -0 | -2 | -229 | -365 | -395 |
| EBIT | -230 | -4.841 | -14.303 | -16.809 | -23.199 |
| Net financials | -35 | -371 | -2.047 | -12.069 | -20.458 |
| Profit before tax | -265 | -5.212 | -16.351 | -28.878 | -43.657 |
| Tax | -226 | -2.643 | -9.235 | -9.341 | -11.097 |
| Net profit | -39 | -2.569 | -7.115 | -19.537 | -32.560 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.377 | 57.718 | 158.273 | 347.622 | 419.445 |
| Equity | 461 | 37.893 | 30.778 | 11.241 | 317.681 |
| Long-term debt | 0 | 0 | 0 | 0 | 85.844 |
| Short-term debt | 3.916 | 19.575 | 127.245 | 336.131 | 15.671 |
| Total debt | 3.916 | 19.575 | 127.245 | 336.131 | 101.515 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STIESDAL A/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Riis Nickelsen | Chief Executive Officer | 0 companies |
| John Rubek Lauritsen | Board of Directors | 0 companies |
| Kim Schønnemann Bøttkjær | Chairman | 0 companies |
| Niels Olaf Ahrengot | Chairman | 0 companies |
| Tove Feld | Board of Directors | 0 companies |
| Henrik Stiesdal | Board of Directors | 0 companies |
| Carsten Risvig Pedersen | Board of Directors | 0 companies |
| Lars Bondo Krogsgaard | Board of Directors | 0 companies |
| Mette Pernille Hertz | Board of Directors | 0 companies |
| Heidi Hjelm Kamstrup | Board of Directors | 0 companies |