| Revenue | DKK 387K | -212% |
| EBITDA | DKK 386K | +154% |
| Net profit | DKK 50K | -98% |
| Total assets | DKK 7,1M | +4% |
| Equity | DKK 6,2M | +1% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -68 | -152 | 85 | -345 | 387 |
| Staff expenses | -411 | -519 | -575 | -365 | -1 |
| EBITDA | -479 | -671 | -490 | -710 | 386 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -219 |
| EBIT | -479 | -671 | -490 | -710 | 168 |
| Net financials | 938 | -204 | 2.976 | 3.397 | -118 |
| Profit before tax | 459 | -875 | 2.486 | 2.688 | 50 |
| Tax | -0 | -0 | -366 | -158 | -0 |
| Net profit | 459 | -875 | 2.853 | 2.846 | 50 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.826 | 1.889 | 5.504 | 6.780 | 7.072 |
| Equity | 959 | 500 | 3.353 | 6.198 | 6.248 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 867 | 1.389 | 2.151 | 582 | 824 |
| Total debt | 867 | 1.389 | 2.151 | 582 | 824 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
CE Management | Management | 2024 |
MK Management | Management | 2025 |
| Former (2) | ||
JJ Audit | Audit | 2009 – 2015 |
NP Management | Management | 2007 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Chairman | 2024 – 2025 | |
| Board of Directors | 2018 – 2025 | |
| Board of Directors | 2007 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Juul Buskbjerg | Audit | 0 companies |
| Constance Eline Grandjean Poulsen | Management | 0 companies |
| Madelon Karoline Grandjean Poulsen | Management | 0 companies |
| Niels Poulsen | Management | 0 companies |
| Hans Olesen Damgaard | Chairman | 0 companies |
| Tim Viggo Dahl Exbøl | Board of Directors | 0 companies |
| Nicole Madeleine Grandjean | Board of Directors | 0 companies |