| Revenue | DKK -413K | -64% |
| EBITDA | DKK -545K | +83% |
| Net profit | DKK -982K | +99% |
| Total assets | DKK 810K | +23% |
| Equity | DKK -21,4M | -5% |
| Employees | 1 | — |
| Item | 2021 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | -4.790 | -2.983 | -1.156 | -413 |
| Staff expenses | -0 | -3.365 | -1.822 | -132 |
| EBITDA | -4.790 | -6.348 | -3.234 | -545 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | -4.790 | -6.348 | -3.234 | -545 |
| Net financials | 22.535 | 48.743 | -131.174 | -723 |
| Profit before tax | 17.745 | 42.395 | -134.408 | -1.268 |
| Tax | -163 | -1.493 | -480 | -286 |
| Net profit | 17.908 | 43.889 | -133.928 | -982 |
| Item | 2021 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Total assets | 126.843 | 153.601 | 660 | 810 |
| Equity | 89.806 | 121.100 | -20.427 | -21.409 |
| Long-term debt | 35.414 | 15.030 | 10.290 | 8.091 |
| Short-term debt | 1.623 | 17.471 | 10.798 | 14.128 |
| Total debt | 37.037 | 32.501 | 21.087 | 22.219 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SDK FREJA A/S | Company | 66.7% | 66.7% | 2023 |
DYC-Holding 2 ApS | Company | 10.0% | 10.0% | 2023 |
C.NI Holding ApS | Company | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Jan Gran Hansen | Chief Executive Officer | 0 companies |
| Henrik Klausen | Board of Directors | 0 companies |
| Christian Ørnholm Nielsen | Board of Directors | 0 companies |
| David Peter York | Board of Directors | 0 companies |
| Lise-Lotte Callesøe York | Board of Directors | 0 companies |