| Revenue | DKK 518K | +144% |
| EBITDA | DKK 518K | +144% |
| Net profit | DKK 375K | +155% |
| Total assets | DKK 5,4M | +15% |
| Equity | DKK 1,2M | +47% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 169 | 3 | 122 | 212 | 518 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 169 | 3 | 122 | 212 | 518 |
| Depreciation & amort. | -64 | -103 | -103 | -84 | -72 |
| EBIT | 105 | -100 | 19 | 128 | 446 |
| Net financials | -13 | -32 | -63 | 19 | 12 |
| Profit before tax | 93 | -119 | -44 | 147 | 457 |
| Tax | -0 | -0 | -0 | -0 | 82 |
| Net profit | 93 | -119 | -44 | 147 | 375 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.374 | 4.223 | 4.586 | 4.700 | 5.412 |
| Equity | 814 | 696 | 651 | 798 | 1.173 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.560 | 3.528 | 3.935 | 3.902 | 4.239 |
| Total debt | 3.560 | 3.528 | 3.935 | 3.902 | 4.239 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
JR Management | Management | 2025 |
AD Management | Management | 2025 |
AA Management | Management | 2025 |
UF Founder | Founder | 2012 |
| Former (3) | ||
NM Management | Management | 2012 – 2023 |
DH Chief Executive Officer | Chief Executive Officer | 2012 – 2025 |
SZ Management | Management | 2012 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2025 | |
| Individual | 100% | 100% | 2025 | |
| Individual | 100% | 100% | 2025 | |
| Individual | 100% | 100% | 2025 | |
| Individual | 100% | 100% | 2025 | |
| Individual | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jon Ragnar Johnson | Management | 0 companies |
| Nancy MacDonald Exel | Management | 0 companies |
| Alexander David Cobey | Management | 0 companies |
| Ann Allen | Management | 0 companies |
| David Harris | Chief Executive Officer | 0 companies |
| Shahrokh Zangeneh | Management | 0 companies |
| Ulrik Fleischer-Michaelsen | Founder | 0 companies |
| Karen Michelle Marner | Board of Directors | 0 companies |
| John Roy MacQuarrie | Chairman | 0 companies |