| Revenue | DKK 216K | — |
| EBITDA | DKK 216K | -57% |
| Net profit | DKK 186K | -55% |
| Total assets | DKK 2,2M | -55% |
| Equity | DKK 990K | -57% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.876 | 1.356 | 656 | — | 216 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.876 | 1.356 | 656 | 496 | 216 |
| Depreciation & amort. | -503 | -245 | -0 | -0 | -0 |
| EBIT | 2.374 | 1.111 | 656 | 496 | 216 |
| Net financials | -81 | -0 | 11 | 34 | 23 |
| Profit before tax | 2.293 | 1.111 | 667 | 530 | 239 |
| Tax | 498 | 244 | 147 | 117 | 53 |
| Net profit | 1.795 | 867 | 520 | 413 | 186 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 12.054 | 4.091 | 2.536 | 4.999 | 2.242 |
| Equity | 6.503 | 3.370 | 1.890 | 2.304 | 990 |
| Long-term debt | 3.844 | 0 | 0 | 0 | 38 |
| Short-term debt | 1.707 | 722 | 646 | 2.696 | 1.214 |
| Total debt | 5.551 | 722 | 646 | 2.696 | 1.252 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PM Management | Management | 2019 |
| Former (1) | ||
CM Chief Executive Officer | Chief Executive Officer | 2016 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2007 – 2010 | |
| Board of Directors | 2007 – 2010 | |
| Board of Directors | 2007 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 25–33.32% | 25–33.32% | 2007 | |
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Camilla Moesgaard | Chief Executive Officer | 0 companies |
| Per Moesgaard | Management | 0 companies |
| Peter Jakobsen Rossel | Board of Directors | 0 companies |
| Peter Morten Andreassen | Board of Directors | 0 companies |
| Keld Norup | Board of Directors | 0 companies |