| Revenue | DKK 851K | +217% |
| EBITDA | DKK -471K | +45% |
| Net profit | DKK -370K | +45% |
| Total assets | DKK 559K | +1% |
| Equity | DKK -1,7M | -28% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.735 | 1.125 | 588 | 268 | 851 |
| Staff expenses | -2.075 | -1.822 | -1.367 | -1.128 | -1.322 |
| EBITDA | 660 | -697 | -779 | -860 | -471 |
| Depreciation & amort. | -0 | -0 | -1 | -3 | -4 |
| EBIT | 660 | -697 | -780 | -863 | -475 |
| Net financials | -2 | -7 | -14 | -2 | 0 |
| Profit before tax | 658 | -704 | -794 | -864 | -475 |
| Tax | 144 | -153 | -175 | -190 | -104 |
| Net profit | 514 | -551 | -619 | -675 | -370 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.399 | 1.672 | 888 | 552 | 559 |
| Equity | 1.014 | -51 | -671 | -1.345 | -1.716 |
| Long-term debt | 85 | 86 | 0 | 0 | 0 |
| Short-term debt | 2.300 | 1.637 | 1.559 | 1.897 | 2.274 |
| Total debt | 2.385 | 1.724 | 1.559 | 1.897 | 2.274 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JV Management | Management | 2025 |
| Former (4) | ||
KL Management | Management | 2021 – 2022 |
MV Management | Management | 2022 – 2023 |
ME Management | Management | 2023 – 2025 |
JH Management | Management | 2007 – 2007 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Board of Directors | 2021 | |
| Former (1) | ||
| Board of Directors | 2016 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 50–66.65% | 50–66.65% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Lind Brønnum | Management | 0 companies |
| Michael Vindstrup Lorentsen | Management | 0 companies |
| Martin Elboe Jensen | Management | 0 companies |
| Jonathan Vestergaard Wulf Munk | Management | 0 companies |
| Jens Hvitved Knudsen | Management | 0 companies |
| Lars Kandborg | Board of Directors | 0 companies |
| Michael Møller | Chairman | 0 companies |
| Emil Bræmer-Jensen | Board of Directors | 0 companies |
| Jan Larsen | Board of Directors | 0 companies |
| Torben Kruse | Board of Directors | 0 companies |
| Anette Nielsen | Board of Directors | 0 companies |