| Revenue | DKK -4,5M | — |
| EBITDA | DKK -7,3M | +11% |
| Net profit | DKK -14,5M | -87% |
| Total assets | DKK 190,2M | +146% |
| Equity | DKK -68,9M | -27% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | -4.533 |
| Staff expenses | -0 | -0 | -300 | -0 | -0 | -2.816 |
| EBITDA | -3.554 | -7.327 | -17.454 | -13.322 | -8.249 | -7.349 |
| Depreciation & amort. | -172 | -206 | -0 | -721 | -636 | -683 |
| EBIT | -3.727 | -7.533 | -17.454 | -14.043 | -8.885 | -8.032 |
| Net financials | -45 | -60 | -264 | -201 | 1.102 | -6.512 |
| Profit before tax | -3.772 | -7.407 | -17.718 | -14.243 | -7.783 | -14.544 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -3.772 | -7.407 | -17.718 | -14.243 | -7.783 | -14.544 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 1.447 | 3.531 | 16.153 | 15.412 | 77.406 | 190.165 |
| Equity | -7.159 | -14.567 | -32.285 | -46.528 | -54.311 | -68.855 |
| Long-term debt | 8.432 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 18.098 | 48.438 | 61.940 | 131.717 | 251.767 |
| Total debt | 8.432 | 18.098 | 48.438 | 61.940 | 131.717 | 251.767 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2015 | — | — |
JP Management | Management | 2021 | — | — |
MM Management | Management | 2019 | — | — |
PS Founder | Founder | 2015 | — | — |
PC Management | Management | 2025 | — | — |
PR Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Justinas Matusevicius | Management | 0 companies |
| Joan Plant | Management | 0 companies |
| Martin Ménard | Management | 0 companies |
| Peter Schriver | Founder | 0 companies |
| Philip Christopher Brown | Management | 0 companies |
| Paul Robin Smallbone | Chief Executive Officer | 0 companies |
| Joan Plant | Board of Directors | 0 companies |
| Per Buhl Olsen | Board of Directors | 0 companies |
| Eldur Olafsson | Chairman | 0 companies |