| Revenue | DKK 237,3M | -80% |
| EBITDA | DKK 16,4M | -75% |
| Net profit | DKK -5,6M | +84% |
| Total assets | DKK 198,6M | -82% |
| Equity | DKK 27,2M | -86% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 260.291 | 1.021.078 | 1.191.916 | 237.269 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | -4.864 | 44.158 | 65.192 | 16.370 |
| Depreciation & amort. | -5.908 | -27.984 | -32.872 | -6.525 |
| EBIT | -10.772 | 16.174 | 32.320 | 9.845 |
| Net financials | -6.387 | -36.039 | -54.916 | -10.163 |
| Profit before tax | -17.159 | -19.865 | -22.596 | -318 |
| Tax | 2.157 | 3.519 | 12.251 | 5.251 |
| Net profit | -19.316 | -23.384 | -34.847 | -5.569 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 1.020.958 | 1.051.121 | 1.079.487 | 198.559 |
| Equity | 266.261 | 239.735 | 197.339 | 27.181 |
| Long-term debt | 477.469 | 476.554 | 509.591 | 87.556 |
| Short-term debt | 277.228 | 334.831 | 372.557 | 83.822 |
| Total debt | 754.697 | 811.385 | 882.148 | 171.378 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2023 | — | — |
AR Management | Management | 2021 | — | — |
JJ Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2024 | |
| Individual | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Stewart Andrew Alan Mitchell | Management | 0 companies |
| Alan Ramilton | Management | 0 companies |
| John Jørgen Funch | Management | 0 companies |
| Sara Elisabeth Damberg | Board of Directors | 0 companies |
| Wolfgang Müller | Board of Directors | 0 companies |
| Per Olof Martin Frankling | Board of Directors | 0 companies |
| Mike Winkel | Chairman | 0 companies |
| Karin Ingrid Amanda Möllborg | Board of Directors | 0 companies |
| Helene Anna Rasmusson Egebøl | Board of Directors | 0 companies |
| Nils Henrik Tholander | Board of Directors | 0 companies |