| Revenue | DKK 12,7M | -24% |
| EBITDA | DKK 12,7M | -24% |
| Net profit | DKK -15,3M | -39% |
| Total assets | DKK 332,8M | -2% |
| Equity | DKK 40,9M | -27% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -3 | -25 | 4.370 | 16.669 | 12.660 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3 | -25 | 4.370 | 16.669 | 12.660 |
| Depreciation & amort. | -0 | -0 | -3.776 | -11.329 | -11.330 |
| EBIT | -3 | -25 | 593 | 5.340 | 1.330 |
| Net financials | -1 | -174 | -5.401 | -16.407 | -16.658 |
| Profit before tax | -4 | -199 | -4.808 | -11.067 | -15.328 |
| Tax | 0 | -0 | -0 | -0 | -0 |
| Net profit | -5 | -199 | -4.808 | -11.067 | -15.328 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.411 | 8.154 | 366.024 | 339.139 | 332.812 |
| Equity | 396 | 197 | 67.344 | 56.277 | 40.948 |
| Long-term debt | 0 | 0 | 243.240 | 261.609 | 129.957 |
| Short-term debt | 5.015 | 7.957 | 49.106 | 14.761 | 155.250 |
| Total debt | 5.015 | 7.957 | 292.346 | 276.370 | 285.207 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
RL Chief Executive Officer | Chief Executive Officer | 2025 |
| Former (7) | ||
AE Management | Management | 2019 – 2021 |
AK Management | Management | 2021 – 2023 |
KR Management | Management | 2023 – 2024 |
HK Management | Management | 2019 – 2021 |
LJ Chief Executive Officer | Chief Executive Officer | 2024 – 2024 |
TM Chief Executive Officer | Chief Executive Officer | 2024 – 2025 |
MW Chief Executive Officer | Chief Executive Officer | 2024 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Former (4) | ||
| Chairman | 2024 – 2025 | |
| Board of Directors | 2024 – 2025 | |
| Chairman | 2024 – 2024 | |
| Board of Directors | 2024 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Annette Egede Nylander | Management | 0 companies |
| Rasmus Lildholdt Kjær | Chief Executive Officer | 0 companies |
| Anders Knokgaard Nielsen | Management | 0 companies |
| Kevin Ross Wilkinson | Management | 0 companies |
| Ho Kei Au | Management | 0 companies |
| Lars Jørgen Ingmann | Chief Executive Officer | 0 companies |
| Thor Möger Pedersen | Chief Executive Officer | 0 companies |
| Martin Wincents Brobæk Madsen | Chief Executive Officer | 0 companies |
| Christoffer Fruergaard Larsen | Chairman | 0 companies |
| Mark Augustenborg Ødum | Chairman | 0 companies |
| Søren Dyrlund Jessen | Board of Directors | 0 companies |
| Michael Vater | Board of Directors | 0 companies |
| Nikolaj Kristian Qvade Rasmusen | Chairman | 0 companies |
| Signe Storgaard Sørensen | Board of Directors | 0 companies |