| Revenue | DKK -10K | +938% |
| EBITDA | DKK -10K | -938% |
| Net profit | DKK -1,3M | +13% |
| Total assets | DKK 119,7M | -1% |
| Equity | DKK 83,7M | -2% |
| Employees | — | — |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | 0 | -91 | -1 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | -902 | -91 | -1 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | -902 | -91 | -1 | -10 |
| Net financials | -895 | -2.003 | -1.912 | -1.687 |
| Profit before tax | -1.796 | -2.094 | -1.913 | -1.697 |
| Tax | -199 | -443 | -387 | -373 |
| Net profit | -1.598 | -1.651 | -1.526 | -1.324 |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Total assets | 111.987 | 112.853 | 120.948 | 119.725 |
| Equity | 81.692 | 80.541 | 85.015 | 83.691 |
| Long-term debt | 30.287 | 32.304 | 34.065 | 35.687 |
| Short-term debt | 8 | 8 | 1.868 | 347 |
| Total debt | 30.295 | 32.311 | 35.933 | 36.033 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VIA equity Fund IV K/S | Company | 66.7% | 66.7% | 2022 |
Project Flex ApS | Company | 15.0% | 15.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Bo Trans Sørensen | Chief Executive Officer | 0 companies |
| Peter Thorlund Haahr | Chairman | 0 companies |
| Torben Kragelund | Board of Directors | 0 companies |
| Benjamin Kramarz | Board of Directors | 0 companies |
| Jesper Hørsholt | Board of Directors | 0 companies |
| Jacob Kruse Rasmussen | Board of Directors | 0 companies |
| Michael Ejby Bjørnvig | Board of Directors | 0 companies |