| Revenue | DKK -259K | +47% |
| EBITDA | DKK -259K | -47% |
| Net profit | DKK 5,7M | +329% |
| Total assets | DKK 22,1M | +38% |
| Equity | DKK 18,1M | +46% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -57 | -39 | -56 | -79 | -84 | -31 | -38 | -49 | -64 | -64 | -70 | -77 | -177 | -259 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -57 | -39 | -56 | -79 | -84 | -31 | -38 | -49 | -64 | -64 | -70 | -77 | -177 | -259 |
| Depreciation & amort. | -0 | -0 | -178 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -57 | -39 | -234 | -79 | -84 | -31 | -38 | -49 | -64 | -64 | -70 | -77 | -177 | -259 |
| Net financials | 82 | 98 | 204 | 823 | 591 | 2.067 | 1.980 | 2.051 | 1.181 | 1.071 | 299 | -3.076 | -2.925 | 7.593 |
| Profit before tax | 25 | 59 | -30 | 744 | 508 | 2.036 | 1.942 | 2.002 | 1.117 | 1.006 | 229 | -3.154 | -3.101 | 7.333 |
| Tax | 43 | -0 | 79 | 77 | 132 | 499 | 467 | 459 | 271 | 232 | 78 | -673 | -607 | 1.610 |
| Net profit | -18 | 59 | -109 | 667 | 375 | 1.537 | 1.475 | 1.543 | 846 | 774 | 151 | -2.481 | -2.494 | 5.723 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.347 | 500 | 10.237 | 11.060 | 11.652 | 13.720 | 15.700 | 17.782 | 19.018 | 20.059 | 20.418 | 18.220 | 16.038 | 22.138 |
| Equity | 10.247 | 417 | 10.019 | 10.686 | 11.062 | 12.599 | 14.074 | 15.617 | 16.463 | 17.238 | 17.389 | 14.908 | 12.414 | 18.137 |
| Long-term debt | 0 | 0 | 0 | 0 | 106 | 506 | 472 | 422 | 205 | 127 | 0 | 3.261 | 0 | 0 |
| Short-term debt | 100 | 40 | 96 | 261 | 345 | 492 | 1.051 | 1.656 | 2.287 | 2.648 | 2.978 | 50 | 3.624 | 3.925 |
| Total debt | 100 | 40 | 96 | 261 | 452 | 998 | 1.523 | 2.078 | 2.492 | 2.775 | 2.978 | 3.311 | 3.624 | 3.925 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2022 | — | — |
VH Management | Management | 2016 | — | — |
HD Management | Management | 2011 | — | — |
RM Management | Management | 2011 | — | — |
NR Management | Management | 2022 | — | — |
KM Management | Management | 2013 | — | — |
EN Management | Management | 2022 | — | — |
JM Management | Management | 2011 | — | — |
KP Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Marco Aurelio Gusti | Management | 0 companies |
| Valerie Harper | Management | 0 companies |
| Heath Daniel Brewer | Management | 0 companies |
| Richard Michael Kurkowski | Management | 0 companies |
| Niels Rune Jörgensen | Management | 0 companies |
| Keith Michael Winter | Management | 0 companies |
| Elias Nevarez | Management | 0 companies |
| James Mark Ptarmigan Douglas Stroyan | Management | 0 companies |
| Kai Peter David Thorngård Hammerich | Chief Executive Officer | 0 companies |
| Eliaz Nevarez | Board of Directors | 0 companies |
| Luigi Paro | Board of Directors | 0 companies |