| Revenue | — | — |
| EBITDA | DKK -652K | +37% |
| Net profit | DKK -652K | +37% |
| Total assets | DKK 44,5M | -4% |
| Equity | DKK 66K | -91% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -786 | -86 | -33 | -1.030 | -652 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -786 | -86 | -33 | -1.030 | -652 |
| Net financials | -744 | -19 | -3 | -988 | -612 |
| Profit before tax | -787 | -105 | -36 | -1.033 | -650 |
| Tax | -0 | -0 | -0 | -0 | 2 |
| Net profit | -787 | -105 | -36 | -1.033 | -652 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 45.396 | 52.526 | 54.326 | 46.307 | 44.533 |
| Equity | -787 | -150 | 1.751 | 718 | 66 |
| Long-term debt | 46.140 | 52.634 | 52.557 | 45.565 | 44.447 |
| Short-term debt | 44 | 41 | 18 | 24 | 20 |
| Total debt | 46.183 | 52.675 | 52.575 | 45.589 | 44.467 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SC Management | Management | 2025 |
| Former (2) | ||
RB Management | Management | 2021 – 2025 |
AM Management | Management | 2020 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (6) | ||
| Board of Directors | 2023 – 2025 | |
| Board of Directors | 2021 – 2023 | |
| Chairman | 2020 – 2021 | |
| Chairman | 2021 – 2023 | |
| Chairman | 2024 – 2025 | |
| Board of Directors | 2020 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 100% | 100% | 2025 | |
| Company | 100% | 100% | 2020 | |
| Company | 100% | 100% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Sandra Cecilia Grauers Nilsson | Management | 0 companies |
| Rasmus Brandsen Laursen | Management | 0 companies |
| Anders Marcus | Management | 0 companies |
| Andreas Delcomyn Larsen | Board of Directors | 0 companies |
| Claus Nørgaard Tonsgaard | Board of Directors | 0 companies |
| Hans Peter Rørbæk Vestergaard | Chairman | 0 companies |
| Pia Raunkjær | Board of Directors | 0 companies |
| Jacob Olsen | Chairman | 0 companies |
| Karsten Rovelt-Busch | Chairman | 0 companies |
| Søren Dahlgaard | Board of Directors | 0 companies |
| Peter Henning Thorsted | Chairman | 0 companies |