| Revenue | DKK 23,1M | -41% |
| EBITDA | DKK -12,5M | -135% |
| Net profit | DKK -62,2M | -360% |
| Total assets | DKK 217,7M | -30% |
| Equity | DKK 125,6M | -33% |
| Employees | 49 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -134 | 9.908 | 5.618 | 38.850 | 23.112 |
| Staff expenses | -0 | -0 | -5.720 | -0 | -27.086 |
| EBITDA | -109 | 12.839 | 75.307 | 35.798 | -12.533 |
| Depreciation & amort. | -0 | -0 | -33.996 | -47.803 | -61.861 |
| EBIT | -109 | 12.839 | 41.311 | -12.005 | -74.394 |
| Net financials | 537 | -759 | -16.553 | -2.522 | -10.918 |
| Profit before tax | -553 | 13.598 | 24.758 | -14.527 | -76.753 |
| Tax | -174 | 3.278 | 7.399 | -1.004 | -14.526 |
| Net profit | -379 | 10.320 | 17.359 | -13.523 | -62.227 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 44.025 | 41.089 | 309.371 | 310.819 | 217.700 |
| Equity | 15.081 | 4.761 | 201.377 | 187.854 | 125.627 |
| Long-term debt | 925 | 3.005 | 14.635 | 13.240 | 9.742 |
| Short-term debt | 26.304 | 33.323 | 93.339 | 109.725 | 82.331 |
| Total debt | 27.229 | 36.328 | 107.994 | 122.965 | 92.073 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
MT Management | Management | 2023 |
TP Management | Management | 2024 |
NR Management | Management | 2022 |
AA Management | Management | 2025 |
| Former (4) | ||
TG Management | Management | 2020 – 2025 |
BO Management | Management | 2020 – 2023 |
EK Chief Executive Officer | Chief Executive Officer | 2020 – 2022 |
MB Management | Management | 2020 – 2021 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Thierry Gérard Level | Management | 0 companies |
| Benjamaa Oulidi | Management | 0 companies |
| Eiji Kawaishi | Chief Executive Officer | 0 companies |
| Marcin Tomasz Kazmierczak | Management | 0 companies |
| Thibault Pierre Claude Dupont | Management | 0 companies |
| Nicolas Roger Bonleux | Management | 0 companies |
| Anne-Hélène Andersen | Management | 0 companies |
| Michael Bohn Preuss | Management | 0 companies |