| Revenue | DKK 10M | -30% |
| EBITDA | DKK 7,7M | -46% |
| Net profit | DKK -9,4M | -18% |
| Total assets | DKK 440,5M | +9% |
| Equity | DKK 183,4M | +81% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | -444 | -198 | 14.133 | 9.959 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | -444 | -198 | 14.133 | 7.673 |
| Depreciation & amort. | -169 | -169 | -3.099 | -0 |
| EBIT | -613 | -367 | 11.034 | 7.673 |
| Net financials | -6.994 | -12.770 | -26.376 | -18.827 |
| Profit before tax | -7.608 | -13.137 | -15.342 | -11.154 |
| Tax | -0 | -0 | -7.391 | -1.774 |
| Net profit | -7.608 | -13.137 | -7.951 | -9.380 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 182.454 | 364.994 | 402.566 | 440.499 |
| Equity | -7.568 | -20.704 | 101.345 | 183.398 |
| Long-term debt | 2.019 | 2.083 | 10.520 | 215.446 |
| Short-term debt | 188.002 | 383.615 | 290.702 | 41.655 |
| Total debt | 190.021 | 385.698 | 301.221 | 257.101 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MT Chief Executive Officer | Chief Executive Officer | 2024 |
| Former (4) | ||
HA Management | Management | 2024 – 2024 |
NB Management | Management | 2020 – 2024 |
GW Chief Executive Officer | Chief Executive Officer | 2020 – 2024 |
IH Management | Management | 2020 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2024 | |
| Former (2) | ||
| Board of Directors | 2024 – 2024 | |
| Board of Directors | 2024 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Tröjbom Johansen | Chief Executive Officer | 0 companies |
| Hans Anders Fredrik Renå | Management | 0 companies |
| Nina Bull | Management | 0 companies |
| Gaute Wigenstad Krekling | Chief Executive Officer | 0 companies |
| Inge Helander Bolstad | Management | 0 companies |
| Britta Sofie Bennsten | Board of Directors | 0 companies |
| David Bengt Lennart Silvesjö | Board of Directors | 0 companies |
| Magnus Thorsten Thagg | Board of Directors | 0 companies |
| Jörgen Anders Krister Eriksson | Chairman | 0 companies |