| Revenue | DKK -146K | -107% |
| EBITDA | DKK -146K | -107% |
| Net profit | DKK -38K | -104% |
| Total assets | DKK 14M | +5% |
| Equity | DKK 11M | +0% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | -895 | — | 1.944 | -146 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | -895 | -2.341 | 1.944 | -146 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | -895 | -2.341 | 1.944 | -146 |
| Net financials | -0 | 225 | -54 | 40 |
| Profit before tax | -895 | -2.743 | 1.890 | -105 |
| Tax | -170 | -553 | 950 | -67 |
| Net profit | -725 | -2.189 | 940 | -38 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 971 | 1.052 | 13.336 | 13.969 |
| Equity | -325 | -2.514 | 11.026 | 10.988 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 1.296 | 3.566 | 2.310 | 2.981 |
| Total debt | 1.296 | 3.566 | 2.310 | 2.981 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Management | Management | 2021 | — | — |
TN Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COP HoldCo ApS | Company | 33.3% | 100.0% | 2023 |
Frontier HoldCo 2 ApS | Company | 20.0% | 0.0% | 2023 |
Frontier HoldCo 1 ApS | Company | 20.0% | 0.0% | 2023 |
Frontier HoldCo 3 ApS | Company | 15.0% | 0.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Lennart Flemming Meineche | Management | 0 companies |
| Thorbjørn Nordvang Mejdahl Lund-Poulsen | Management | 0 companies |
| Lars Thaaning Pedersen | Board of Directors | 0 companies |
| Henrik Scheinemann | Chairman | 0 companies |