| Revenue | DKK -15K | -34% |
| EBITDA | DKK -15K | +34% |
| Net profit | DKK -10,7M | -4010% |
| Total assets | DKK 5,7M | -65% |
| Equity | DKK 5,5M | -66% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -17 | -14 | -105 | -22 | -15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -17 | -14 | -105 | -22 | -15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -17 | -14 | -105 | -22 | -15 |
| Net financials | 7 | 109 | 77 | 296 | -10.473 |
| Profit before tax | -10 | 95 | -29 | 274 | -10.488 |
| Tax | -0 | 19 | -6 | -0 | 213 |
| Net profit | -10 | 76 | -22 | 274 | -10.701 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 5.275 | 15.243 | 18.968 | 16.243 | 5.704 |
| Equity | 5.230 | 15.179 | 15.909 | 16.183 | 5.481 |
| Long-term debt | 0 | 0 | 3.000 | 0 | 0 |
| Short-term debt | 45 | 65 | 59 | 61 | 222 |
| Total debt | 45 | 65 | 3.059 | 61 | 222 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JV Management | Management | 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2020 | |
| Board of Directors | 2021 | |
| Board of Directors | 2020 | |
| Board of Directors | 2020 | |
| Chairman | 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2023 | |
| Company | 20–24.99% | 20–24.99% | 2020 | |
| Company | 15–19.99% | 15–19.99% | 2020 | |
| Company | 15–19.99% | 15–19.99% | 2021 | |
| Company | 5–9.99% | 5–9.99% | 2021 | |
| Company | 5–9.99% | 5–9.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Joakim Vilhelm Warnøe | Management | 0 companies |
| Rasmus Hjorth | Board of Directors | 0 companies |
| Thomas Arnbak-Hartzberg | Board of Directors | 0 companies |
| Werner Helmuth Storm Valeur | Board of Directors | 0 companies |
| Karl Henrik Aarup Svendsen | Board of Directors | 0 companies |
| Andreas Salmony | Chairman | 0 companies |