| Revenue | DKK 32,9M | +53% |
| EBITDA | DKK -2,2M | -197% |
| Net profit | DKK -29,7M | -66% |
| Total assets | DKK 263,1M | -4% |
| Equity | DKK 208,8M | -12% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 0 | 2.461 | 21.466 | 32.943 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | -11.114 | 10.087 | 2.234 | -2.161 |
| Depreciation & amort. | -0 | -2.960 | -24.294 | -28.925 |
| EBIT | -11.114 | 7.127 | -22.060 | -31.086 |
| Net financials | -322 | -191 | -887 | -1.619 |
| Profit before tax | -11.436 | 6.936 | -22.947 | -32.705 |
| Tax | -2.516 | 1.526 | -5.048 | -2.962 |
| Net profit | -8.920 | 5.410 | -17.899 | -29.743 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 258.648 | 267.176 | 273.127 | 263.101 |
| Equity | 251.080 | 256.490 | 238.591 | 208.848 |
| Long-term debt | 0 | 0 | 26.980 | 48.744 |
| Short-term debt | 7.569 | 10.686 | 7.556 | 5.509 |
| Total debt | 7.569 | 10.686 | 34.536 | 54.253 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
DE Chief Executive Officer | Chief Executive Officer | 2026 |
| Former (3) | ||
CK Management | Management | 2020 – 2021 |
MB Management | Management | 2021 – 2026 |
MM Chief Executive Officer | Chief Executive Officer | 2021 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Chairman | 2024 | |
| Board of Directors | 2025 | |
| Board of Directors | 2026 | |
| Board of Directors | 2026 | |
| Former (4) | ||
| Deputy Chairman | 2024 – 2026 | |
| Chairman | 2023 – 2023 | |
| Board of Directors | 2023 – 2026 | |
| Board of Directors | 2020 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Kledal | Management | 0 companies |
| Mikael Bruhn Sjørslev | Management | 0 companies |
| Daniel Ezban | Chief Executive Officer | 0 companies |
| Mehdi Motaghiani | Chief Executive Officer | 0 companies |
| Christian Poulsen | Deputy Chairman | 0 companies |
| André Rafal Rogaczewski | Chairman | 0 companies |
| Thomas Johansen | Board of Directors | 0 companies |
| Thomas Woldbye | Chairman | 0 companies |
| Anders Frederik Poulsen | Board of Directors | 0 companies |
| Rasmus Hagstad Lund | Board of Directors | 0 companies |
| Thomas Cordth | Board of Directors | 0 companies |
| Claus Bo Jørgensen | Board of Directors | 0 companies |