| Revenue | DKK 10,6M | -41% |
| EBITDA | DKK 126K | -97% |
| Net profit | DKK -7,1M | -761% |
| Total assets | DKK 102,5M | -15% |
| Equity | DKK -42,2M | +32% |
| Employees | 17 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.515 | 2.629 | 10.524 | 7.704 | 18.718 | 14.202 | 16.780 | 16.021 | 34.024 | 6.214 | 18.091 | 10.604 |
| Staff expenses | -2.751 | -2.152 | -7.217 | -6.838 | -8.036 | -12.214 | -15.851 | -15.804 | -17.337 | -13.495 | -13.514 | -10.487 |
| EBITDA | -235 | 477 | 3.780 | 1.379 | 10.682 | 1.988 | 929 | 217 | 16.687 | -15.231 | 3.744 | 126 |
| Depreciation & amort. | -160 | -253 | -255 | -252 | -603 | -1.597 | -4.147 | -5.445 | -7.784 | -4.625 | -2.329 | -899 |
| EBIT | -396 | 225 | 3.524 | 1.127 | 10.080 | 391 | -3.219 | -5.228 | 8.903 | -19.856 | 1.415 | -774 |
| Net financials | -42 | 186 | -143 | 766 | 3.634 | -2.114 | -9.395 | -9.178 | -5.014 | -4.362 | -2.245 | -6.376 |
| Profit before tax | -437 | 411 | 3.381 | 1.893 | 13.713 | -1.723 | -12.614 | -14.406 | 3.889 | -24.218 | -830 | -7.150 |
| Tax | -487 | -564 | 583 | 425 | 2.152 | 194 | -0 | 532 | -0 | -0 | -0 | -0 |
| Net profit | 50 | 975 | 2.798 | 1.468 | 11.561 | -1.917 | -12.614 | -14.938 | 3.889 | -24.218 | -830 | -7.150 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.829 | 16.439 | 11.003 | 14.371 | 33.771 | 91.706 | 89.560 | 93.278 | 141.179 | 111.466 | 120.599 | 102.481 |
| Equity | 130 | 1.104 | 143 | 1.611 | 12.519 | 10.126 | -2.798 | -18.059 | -6.984 | -66.198 | -62.310 | -42.223 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.815 | 22.948 | 25.737 | 18.552 | 10.640 | 1.497 | 1.603 | 1.424 |
| Short-term debt | 9.699 | 15.335 | 10.742 | 12.696 | 17.409 | 56.162 | 66.309 | 92.785 | 137.523 | 155.078 | 167.055 | 133.028 |
| Total debt | 9.699 | 15.335 | 10.742 | 12.696 | 19.224 | 79.110 | 92.046 | 111.337 | 148.163 | 156.575 | 168.658 | 134.453 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2019 | — | — |
CL Management | Management | 2024 | — | — |
PE Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Stachowski Albeck | Management | 0 companies |
| Christina Louise Meng | Management | 0 companies |
| Per Erik Ola Magnusson Grohman | Management | 0 companies |
| Samir Taha | Board of Directors | 0 companies |
| Niklas Anders Lundqvist | Chairman | 0 companies |
| Barbro Alice Maria Lingheimer | Board of Directors | 0 companies |
| Sven Henrik Olander | Board of Directors | 0 companies |
| Søren Gaardboe | Board of Directors | 0 companies |
| Jonathan Bautista | Board of Directors | 0 companies |
| Jesper Faurholdt-Christensen | Board of Directors | 0 companies |
| Michael Gaarmann | Chairman | 0 companies |
| Per Anders Mandorf | Chairman | 0 companies |
| Klas Jonas Jacob Stjernfält | Board of Directors | 0 companies |
| Christian Peter Koch Sørensen | Chairman | 0 companies |