| Revenue | DKK 27,7M | +18% |
| EBITDA | DKK -21,5M | -17% |
| Net profit | DKK -35,9M | -18% |
| Total assets | DKK 503,2M | +19% |
| Equity | DKK 90,4M | +186% |
| Employees | 18 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 840 | 4.080 | 13.816 | 23.448 | 27.678 |
| Staff expenses | -0 | -0 | -5.663 | -18.599 | -31.241 |
| EBITDA | -16.482 | -16.410 | -38.422 | -18.319 | -21.487 |
| Depreciation & amort. | -0 | -0 | -147 | -711 | -793 |
| EBIT | -16.482 | -16.410 | -38.569 | -19.030 | -22.280 |
| Net financials | -8.432 | -12.470 | -136 | -20.377 | -20.066 |
| Profit before tax | -24.914 | -28.880 | -38.705 | -39.407 | -42.346 |
| Tax | -2.477 | -6.322 | -9.325 | -8.855 | -6.414 |
| Net profit | -22.437 | -22.558 | -29.380 | -30.552 | -35.932 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 237.659 | 269.183 | 433.471 | 424.280 | 503.202 |
| Equity | -22.397 | -44.955 | -74.335 | -104.887 | 90.445 |
| Long-term debt | 214.874 | 234.440 | 378.885 | 375.938 | 139.982 |
| Short-term debt | 45.182 | 79.698 | 128.921 | 153.229 | 272.775 |
| Total debt | 260.056 | 314.138 | 507.806 | 529.167 | 412.757 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
CU Management | Management | 2026 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
LM Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2024 | |
| Individual | 20.0% | 20.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Hervé Lancon | Chief Executive Officer | 0 companies |
| Carsten Ullits Olesen | Management | 0 companies |
| Morten Hansen | Chief Executive Officer | 0 companies |
| Lars Møller Hansen | Management | 0 companies |
| Richard John Blumberger | Chairman | 0 companies |
| Jesper Nørholt | Board of Directors | 0 companies |
| Jean-Noël Groleau | Chairman | 0 companies |
| Marc Gullhem Venier | Board of Directors | 0 companies |