| Revenue | DKK 2,6M | +15% |
| EBITDA | DKK 578K | +65% |
| Net profit | DKK 407K | +113% |
| Total assets | DKK 730K | +82% |
| Equity | DKK -738K | +36% |
| Employees | 24 | — |
| Item | 2022 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.912 | 341 | 2.296 | 2.274 | 2.608 |
| Staff expenses | -2.496 | -635 | -2.022 | -1.913 | -1.857 |
| EBITDA | -585 | -294 | 134 | 350 | 578 |
| Depreciation & amort. | -105 | -16 | -66 | -48 | -89 |
| EBIT | -690 | -309 | 68 | 302 | 489 |
| Net financials | -34 | -76 | -158 | -111 | -81 |
| Profit before tax | -724 | -386 | -90 | 191 | 407 |
| Tax | -40 | -0 | -20 | -0 | -0 |
| Net profit | -683 | -386 | -70 | 191 | 407 |
| Item | 2022 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 599 | 591 | 450 | 402 | 730 |
| Equity | -881 | -1.267 | -1.337 | -1.146 | -738 |
| Long-term debt | 0 | 0 | 1.285 | 1.109 | 1.034 |
| Short-term debt | 1.480 | 1.858 | 502 | 439 | 435 |
| Total debt | 1.480 | 1.858 | 1.787 | 1.548 | 1.469 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JM Management | Management | 2019 |
| Former (1) | ||
MS Management | Management | 2020 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2019 | |
| Board of Directors | 2019 | |
| Chairman | 2019 | |
| Former (1) | ||
| Board of Directors | 2020 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Michael Boilesen | Management | 0 companies |
| Michael Seiger Kristiansen | Management | 0 companies |
| Lene Skytte Nielsen | Board of Directors | 0 companies |
| Jane Starbæk Boilesen | Board of Directors | 0 companies |
| Ole Meyer | Chairman | 0 companies |
| Dennis Petersen | Board of Directors | 0 companies |