| Revenue | DKK -630K | -47% |
| EBITDA | DKK -2,3M | +66% |
| Net profit | DKK -16,2M | +66% |
| Total assets | DKK 59,1M | -16% |
| Equity | DKK 57,5M | +403% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -2.382 | -2.596 | -1.497 | -1.188 | -630 |
| Staff expenses | -5.289 | -3.856 | -3.734 | -5.541 | -1.673 |
| EBITDA | -7.670 | -6.452 | -5.231 | -6.729 | -2.303 |
| Depreciation & amort. | -8 | -29 | -46 | -157 | -0 |
| EBIT | -7.678 | -6.482 | -5.277 | -6.886 | -2.303 |
| Net financials | 16.394 | -20.328 | -28.143 | -42.230 | -15.063 |
| Profit before tax | 8.715 | -26.810 | -33.420 | -49.116 | -17.366 |
| Tax | -2.059 | -2.516 | -5.894 | -1.978 | -1.172 |
| Net profit | 10.774 | -24.293 | -27.526 | -47.138 | -16.194 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 132.732 | 110.429 | 101.411 | 70.695 | 59.069 |
| Equity | 79.996 | 55.703 | 28.177 | -18.961 | 57.452 |
| Long-term debt | 51.709 | 54.221 | 72.648 | 0 | 0 |
| Short-term debt | 1.027 | 505 | 586 | 89.240 | 1.201 |
| Total debt | 52.736 | 54.726 | 73.234 | 89.240 | 1.201 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MV Chief Executive Officer | Chief Executive Officer | 2025 |
| Former (2) | ||
JG Chief Executive Officer | Chief Executive Officer | 2023 – 2025 |
ML Chief Executive Officer | Chief Executive Officer | 2013 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Chairman | 2013 – 2019 | |
| Board of Directors | 2023 – 2024 | |
| Board of Directors | 2013 – 2013 | |
| Chairman | 2019 – 2024 | |
| Board of Directors | 2017 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 25–33.32% | 25–33.32% | 2022 | |
| Company | 10–14.99% | 10–14.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Gravlund Nielsen | Chief Executive Officer | 0 companies |
| Martin Lumbye Hansen | Chief Executive Officer | 0 companies |
| Michael Vangsgaard Christensen | Chief Executive Officer | 0 companies |
| Martin Høyer-Hansen | Chairman | 0 companies |
| Steen Aage Bock | Board of Directors | 0 companies |
| Per Algot Enevoldsen | Board of Directors | 0 companies |
| Jan-Ole Hansen | Chairman | 0 companies |
| Lasse Dehn-Baltzer | Board of Directors | 0 companies |