| Revenue | DKK 2,9M | +17% |
| EBITDA | DKK -126K | -548% |
| Net profit | DKK -536K | -30% |
| Total assets | DKK 973K | -32% |
| Equity | DKK -1,8M | -42% |
| Employees | 14 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 1.180 | 2.573 | 2.459 | 2.873 |
| Staff expenses | -2.418 | -2.889 | -2.478 | -2.882 |
| EBITDA | -1.239 | -316 | -19 | -126 |
| Depreciation & amort. | -368 | -326 | -328 | -322 |
| EBIT | -1.607 | -642 | -347 | -449 |
| Net financials | -122 | -62 | -88 | -87 |
| Profit before tax | -1.730 | -704 | -435 | -536 |
| Tax | -323 | -154 | -23 | -0 |
| Net profit | -1.407 | -549 | -412 | -536 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 1.931 | 1.796 | 1.430 | 973 |
| Equity | -307 | -856 | -1.268 | -1.804 |
| Long-term debt | 1.206 | 1.271 | 1.536 | 1.672 |
| Short-term debt | 1.032 | 1.381 | 1.162 | 1.105 |
| Total debt | 2.238 | 2.652 | 2.698 | 2.777 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AH Management | Management | 2024 |
| Former (2) | ||
RS Management | Management | 2020 – 2021 |
Dl Management | Management | 2021 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2020 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 100% | 100% | 2024 | |
| Company | 25–33.32% | 25–33.32% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Rikke Stagelund Kiel | Management | 0 companies |
| Dung le Hoang | Management | 0 companies |
| Anh Hoang Yên Lê | Management | 0 companies |
| Niels Gram-Hanssen | Chairman | 0 companies |