| Revenue | DKK 5,4M | -224% |
| EBITDA | DKK -1,5M | +82% |
| Net profit | DKK -3,6M | +56% |
| Total assets | DKK 2,4M | -42% |
| Equity | DKK -9,4M | -62% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | -67 | 4.772 | -4.370 | 5.416 |
| Staff expenses | -0 | -949 | -3.753 | -6.885 |
| EBITDA | -67 | 3.823 | -8.123 | -1.469 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | -67 | 3.823 | -8.123 | -1.469 |
| Net financials | -0 | -712 | -71 | -2.134 |
| Profit before tax | -67 | 3.111 | -8.195 | -3.603 |
| Tax | -0 | 684 | -0 | -0 |
| Net profit | -67 | 2.427 | -8.195 | -3.603 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 0 | 21.244 | 4.040 | 2.363 |
| Equity | -27 | 2.400 | -5.795 | -9.398 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 27 | 18.844 | 9.835 | 11.760 |
| Total debt | 27 | 18.844 | 9.835 | 11.760 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EL Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
PA Management | Management | 2021 | — | — |
SR Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Green Island Group ApS | Company | 66.7% | 66.7% | 2022 |
VINTERHOLM HOLDING ApS | Company | 15.0% | 15.0% | 2022 |
| Individual | 15.0% | 15.0% | 2021 | |
ATLAS BUSINESS GROUP ApS | Company | 66.7% | 66.7% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Lundegaard Madsen | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Søren Rytoft | Chief Executive Officer | 0 companies |
| Niels Løber | Board of Directors | 0 companies |
| Kristian Nygaard Johansen | Board of Directors | 0 companies |
| Niels Holck | Chairman | 0 companies |