| Revenue | — | — |
| EBITDA | DKK -105K | +64% |
| Net profit | DKK -5M | +8% |
| Total assets | DKK 233,2M | +1% |
| Equity | DKK 29,6M | -14% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -55 | -44 | -132 | -296 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -55 | -44 | -132 | -296 | -105 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -55 | -44 | -132 | -296 | -105 |
| Net financials | -1.055 | -5.045 | -6.187 | -6.053 | -6.287 |
| Profit before tax | -1.110 | -5.089 | -6.319 | -6.348 | -6.392 |
| Tax | -2.004 | -1.118 | -1.390 | -928 | -1.406 |
| Net profit | 894 | -3.971 | -4.929 | -5.421 | -4.986 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 228.004 | 229.238 | 230.317 | 232.002 | 233.181 |
| Equity | 48.894 | 44.923 | 39.994 | 34.573 | 29.587 |
| Long-term debt | 0 | 0 | 190.176 | 0 | 0 |
| Short-term debt | 179.110 | 184.316 | 147 | 197.429 | 203.594 |
| Total debt | 179.110 | 184.316 | 190.324 | 197.429 | 203.594 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EP Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
IC Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Eirik Pedersen | Chief Executive Officer | 0 companies |
| Ina Christiansen Rasmussen | Chief Executive Officer | 0 companies |
| Mia Markussen | Chief Executive Officer | 0 companies |
| Thomas Martin Berge | Chairman | 0 companies |
| Sara Habberstad | Board of Directors | 0 companies |
| Guillaume Alain Robert Van Gaver | Chairman | 0 companies |