| Revenue | DKK 229K | -164% |
| EBITDA | DKK 89K | +126% |
| Net profit | DKK 33K | +108% |
| Total assets | DKK 1,1M | +272% |
| Equity | DKK -928K | +3% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.670 | 2.065 | 417 | -358 | 229 |
| Staff expenses | -1.470 | -1.967 | -911 | -19 | -141 |
| EBITDA | 195 | 95 | -714 | -338 | 89 |
| Depreciation & amort. | -77 | -82 | -25 | -29 | -37 |
| EBIT | 118 | 13 | -738 | -367 | 52 |
| Net financials | -19 | -36 | -55 | -21 | -19 |
| Profit before tax | 99 | -23 | -793 | -388 | 33 |
| Tax | 8 | -2 | 53 | -0 | -0 |
| Net profit | 90 | -20 | -846 | -388 | 33 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.480 | 1.766 | 282 | 282 | 1.051 |
| Equity | 295 | 274 | -572 | -960 | -928 |
| Long-term debt | 0 | 63 | 65 | 67 | 70 |
| Short-term debt | 1.185 | 1.429 | 789 | 1.176 | 1.909 |
| Total debt | 1.185 | 1.492 | 854 | 1.243 | 1.978 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
RM Founder | Founder | 2006 |
MF Chief Executive Officer | Chief Executive Officer | 2010 |
| Former (2) | ||
TG Management | Management | 2006 – 2010 |
GJ Audit | Audit | 2006 – 2007 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Malling Wulff | Founder | 0 companies |
| Thomas Gerner Jacobsen | Management | 0 companies |
| Gerner Jacobsen | Audit | 0 companies |
| Morten Fini Gerner Jacobsen | Chief Executive Officer | 0 companies |