| Revenue | DKK 3,2M | -8% |
| EBITDA | DKK 4,7M | -6% |
| Net profit | DKK -1,2M | -24% |
| Total assets | DKK 112,5M | +14% |
| Equity | DKK 9,6M | -11% |
| Employees | — | — |
| Item | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.287 | 3.986 | 1.573 | 3.461 | 3.180 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 14.202 | 17.071 | 5.869 | 5.006 | 4.685 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 14.202 | 17.071 | 5.869 | 5.006 | 4.685 |
| Net financials | 12.546 | 1.142 | -1.772 | -5.328 | -5.320 |
| Profit before tax | 13.833 | 18.212 | 4.097 | -322 | -635 |
| Tax | 3.049 | 4.007 | 868 | 662 | 583 |
| Net profit | 10.783 | 14.205 | 3.229 | -984 | -1.218 |
| Item | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 64.968 | 78.016 | 180.830 | 98.837 | 112.548 |
| Equity | 10.833 | 25.039 | 12.968 | 10.856 | 9.638 |
| Long-term debt | 40.714 | 4.178 | 66.773 | 60.890 | 61.793 |
| Short-term debt | 10.404 | 1.108 | 94.032 | 19.150 | 32.512 |
| Total debt | 51.118 | 5.286 | 160.806 | 80.040 | 94.305 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2026 | — | — |
KF Management | Management | 2022 | — | — |
ZY Management | Management | 2022 | — | — |
JR Management | Management | 2020 | — | — |
TS Management | Management | 2021 | — | — |
HB Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Aurora DK HoldCo II ApS | Company | 100.0% | 100.0% | 2022 |
SHGW Ejendomsholding ApS | Company | 33.3% | 33.3% | 2021 |
ABCapital ApS | Company | 10.0% | 10.0% | 2021 |
KAPIVEST ApS | Company | 33.3% | 33.3% | 2021 |
JAMESI Holding ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Patrick Alexander Frank | Management | 0 companies |
| Kristian Foss | Management | 0 companies |
| Zheng Yao | Management | 0 companies |
| John Ross Graakjær | Management | 0 companies |
| Torben Skov Villadsen | Management | 0 companies |
| Hannibal Busack Søberg | Management | 0 companies |
| Aksel Vesterbæk Lægsgaard | Board of Directors | 0 companies |
| Jon Skovhus Knudsen | Chairman | 0 companies |
| Søren Damgaard | Board of Directors | 0 companies |