| Revenue | DKK 1,1M | -26% |
| EBITDA | DKK -152K | -414% |
| Net profit | DKK -386K | -42% |
| Total assets | DKK 1,3M | -1% |
| Equity | DKK -2,1M | -22% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 477 | 1.564 | 299 | 1.529 | 1.139 |
| Staff expenses | -905 | -1.067 | -1.419 | -1.559 | -1.291 |
| EBITDA | -427 | 497 | -1.121 | -30 | -152 |
| Depreciation & amort. | -226 | -230 | -230 | -207 | -205 |
| EBIT | -653 | 267 | -1.350 | -237 | -357 |
| Net financials | -40 | -44 | -124 | -112 | -138 |
| Profit before tax | -693 | 223 | -1.474 | -349 | -495 |
| Tax | -151 | 50 | -324 | -76 | -109 |
| Net profit | -542 | 173 | -1.150 | -273 | -386 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.071 | 1.809 | 1.995 | 1.333 | 1.326 |
| Equity | -502 | -329 | -1.479 | -1.752 | -2.138 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.556 | 2.106 | 3.230 | 2.823 | 3.186 |
| Total debt | 2.556 | 2.106 | 3.230 | 2.823 | 3.186 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
NS Management | Management | 2022 – 2024 |
TH Management | Management | 2024 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Deputy Chairman | 2023 – 2025 | |
| Chairman | 2022 – 2025 | |
| Chairman | 2021 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2021 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2021 | |
| Company | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Sebastian Bent Ørholt Liljengren | Management | 0 companies |
| Thomas Holleufer Jensen | Management | 0 companies |
| Jane Bech | Deputy Chairman | 0 companies |
| Poul Erik Bech | Chairman | 0 companies |
| Michael Mørk | Chairman | 0 companies |