| Revenue | DKK 210K | -90% |
| EBITDA | DKK -5,2M | -594% |
| Net profit | DKK -4,7M | -191% |
| Total assets | DKK 19,4M | +177% |
| Equity | DKK 17,5M | +1454% |
| Employees | 19 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -107 | 594 | 1.249 | 2.076 | 210 |
| Staff expenses | -125 | -395 | -902 | -2.819 | -5.362 |
| EBITDA | -232 | 199 | 347 | -743 | -5.151 |
| Depreciation & amort. | -2 | -60 | -104 | -141 | -328 |
| EBIT | -234 | 139 | 243 | -884 | -5.479 |
| Net financials | -61 | -53 | -70 | -342 | 522 |
| Profit before tax | -295 | 86 | 174 | -1.225 | -4.957 |
| Tax | -321 | 53 | -195 | 379 | -290 |
| Net profit | 26 | 34 | 369 | -1.604 | -4.668 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.569 | 4.560 | 9.272 | 6.980 | 19.350 |
| Equity | -68 | 65 | 311 | -1.293 | 17.504 |
| Long-term debt | 1.232 | 1.281 | 3.760 | 4.061 | 0 |
| Short-term debt | 2.404 | 3.214 | 5.200 | 3.923 | 1.846 |
| Total debt | 3.636 | 4.495 | 8.960 | 7.984 | 1.846 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OI Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
JM Management | Management | 2025 | — | — |
MR Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Light Compression ApS | Company | 25.0% | 25.0% | 2025 |
| Individual | 10.0% | 10.0% | 2025 | |
E.M.L HOLDING ApS | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Oleksii Ilchenko | Chief Executive Officer | 0 companies |
| James Matthew Thomson | Management | 0 companies |
| Marcus Ravn Skyum | Chief Executive Officer | 0 companies |
| Christian Holzner | Board of Directors | 0 companies |
| Yurii Pilhun | Board of Directors | 0 companies |
| Michael Patrick Karl Feser | Chairman | 0 companies |
| Helle Monrad-Gylling | Board of Directors | 0 companies |
| Erik Mejdal Lauridsen | Board of Directors | 0 companies |
| Anja Boisen | Chairman | 0 companies |