| Revenue | DKK 761K | -88% |
| EBITDA | DKK 32,1M | +399% |
| Net profit | DKK 4,8M | +111% |
| Total assets | DKK 301,3M | +6% |
| Equity | DKK 50,7M | +25% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -102 | -6.712 | 22.092 | 6.430 | 761 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -102 | -6.712 | 22.092 | 6.430 | 32.072 |
| Depreciation & amort. | -0 | -2.693 | -10.774 | -37.302 | 15.656 |
| EBIT | -102 | -9.405 | 11.319 | -30.872 | 16.417 |
| Net financials | -2 | -926 | -12.300 | -11.329 | -11.666 |
| Profit before tax | -103 | -10.331 | -981 | -42.201 | 4.751 |
| Tax | 0 | -0 | -0 | -0 | -0 |
| Net profit | -104 | -10.331 | -981 | -42.201 | 4.751 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 13.065 | 346.922 | 316.609 | 284.273 | 301.308 |
| Equity | 295 | 83.777 | 82.796 | 40.595 | 50.702 |
| Long-term debt | 0 | 180.923 | 220.638 | 123.998 | 133.519 |
| Short-term debt | 12.770 | 70.149 | 5.495 | 110.034 | 109.016 |
| Total debt | 12.770 | 251.073 | 226.133 | 234.032 | 242.536 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
RL Chief Executive Officer | Chief Executive Officer | 2025 |
| Former (7) | ||
AE Management | Management | 2019 – 2020 |
AK Management | Management | 2019 – 2022 |
KR Management | Management | 2022 – 2024 |
HK Management | Management | 2019 – 2020 |
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% | 2022 |
| 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 |