| Revenue | DKK -5,5M | +0% |
| EBITDA | DKK -8,3M | -9% |
| Net profit | DKK -7M | +13% |
| Total assets | DKK 5,5M | -12% |
| Equity | DKK -18,4M | -61% |
| Employees | 12 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | -5.781 | -4.661 | -5.476 | -5.496 |
| Staff expenses | -1.420 | -1.701 | -2.154 | -2.794 |
| EBITDA | -7.201 | -6.361 | -7.630 | -8.290 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | -7.201 | -6.361 | -7.630 | -8.290 |
| Net financials | -414 | -419 | -2.114 | -428 |
| Profit before tax | -7.615 | -6.780 | -9.745 | -8.719 |
| Tax | -1.547 | -1.488 | -1.710 | -1.765 |
| Net profit | -6.068 | -5.292 | -8.034 | -6.954 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 5.746 | 8.972 | 6.255 | 5.507 |
| Equity | 1.859 | -3.434 | -11.468 | -18.422 |
| Long-term debt | 3.318 | 11.081 | 16.840 | 156 |
| Short-term debt | 569 | 1.324 | 883 | 23.773 |
| Total debt | 3.887 | 12.406 | 17.723 | 23.929 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
EK Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HELLERUNG ApS | Company | 25.0% | 25.0% | 2025 |
| Individual | 15.0% | 15.0% | 2025 | |
| Individual | 15.0% | 15.0% | 2025 | |
| Individual | 10.0% | 10.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Janine Terra Erler | Chief Executive Officer | 0 companies |
| Ellen Kinson Donnelly | Chief Executive Officer | 0 companies |
| Markus Sakari Kauppinen | Board of Directors | 0 companies |
| Milla Koistinaho | Board of Directors | 0 companies |
| Mads Spangaard Rasmussen | Chairman | 0 companies |
| Luis Garcia Pareras | Chairman | 0 companies |
| Henrik Valdemar Klitgaard | Board of Directors | 0 companies |
| Morten Priskorn | Board of Directors | 0 companies |
| Andreas Wallnöfer | Board of Directors | 0 companies |
| Sten Verland | Chairman | 0 companies |
| Francesco Paolo Di Giorgio | Board of Directors | 0 companies |
| Lars Hellerung Christiansen | Chairman | 0 companies |
| Thomas Michael Thestrup | Board of Directors | 0 companies |