| Revenue | DKK 553K | +58% |
| EBITDA | DKK 146K | +210% |
| Net profit | DKK 178K | +13990% |
| Total assets | DKK 6,8M | -13% |
| Equity | DKK 4,6M | +4% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.090 | 991 | 594 | 349 | 553 |
| Staff expenses | -921 | -672 | -515 | -483 | -407 |
| EBITDA | 1.169 | 319 | 79 | -133 | 146 |
| Depreciation & amort. | -70 | -70 | -70 | -6 | -0 |
| EBIT | 1.099 | 249 | 10 | -139 | 146 |
| Net financials | 22 | 39 | 148 | 137 | 82 |
| Profit before tax | 1.121 | 288 | 158 | -2 | 228 |
| Tax | 247 | 63 | 35 | -0 | 50 |
| Net profit | 874 | 224 | 123 | -1 | 178 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 14.972 | 13.918 | 10.223 | 7.824 | 6.828 |
| Equity | 5.938 | 6.162 | 4.877 | 4.426 | 4.604 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.002 | 7.739 | 5.344 | 3.397 | 2.224 |
| Total debt | 9.002 | 7.739 | 5.344 | 3.397 | 2.224 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MN Management | Management | 2023 |
| Former (3) | ||
MR Deputy | Deputy | 2017 – 2022 |
KW Deputy | Deputy | 2018 – 2025 |
TG Management | Management | 2013 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2013 | |
| Board of Directors | 2017 | |
| Board of Directors | 2025 | |
| Former (11) | ||
| Board of Directors | 2022 – 2025 | |
| Chairman | 2013 – 2013 | |
| Board of Directors | 2013 – 2013 | |
| Board of Directors | 2017 – 2022 | |
| Board of Directors | 2013 – 2025 | |
| Deputy Chairman | 2013 – 2016 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2013 – 2025 | |
| Board of Directors | 2013 – 2016 | |
| Board of Directors | 2016 – 2017 | |
| Board of Directors | 2013 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2025 | |
| Company | 5–9.99% | 0% | 2013 | |
| Company | 10–14.99% | 5–9.99% | 2021 | |
| Company | 5–9.99% | 0% | 2021 | |
| Company | 5–9.99% | 0% | 2020 | |
| Company | 5–9.99% | 0% | 2021 | |
| Company | 20–24.99% | 10–14.99% | 2023 | |
| Company | 5–9.99% | 0% | 2015 | |
| Company | 10–14.99% | 5–9.99% | 2021 | |
| Company | 15–19.99% | 5–9.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Maren Nergaard | Management | 0 companies |
| Mette Rønnest Mortensen | Deputy | 0 companies |
| Karl Werner Petterson | Deputy | 0 companies |
| Torgeir Gulbrandsen | Management | 0 companies |
| Bjørn Brun Andersen | Board of Directors | 0 companies |
| Ivar Edvardsen | Chairman | 0 companies |
| Sissel Bringsjord Forsberg | Board of Directors | 0 companies |
| Tine Rønnest Skadhauge | Board of Directors | 0 companies |
| Jan Lerchedahl Christiansen | Board of Directors | 0 companies |
| Jess Crone Sanderhus | Deputy Chairman | 0 companies |
| Thore Olaussen | Chairman | 0 companies |
| Thor Arne Falkanger | Board of Directors | 0 companies |
| Jacob Lykke Grann | Board of Directors | 0 companies |
| Henrik Ruud | Board of Directors | 0 companies |
| Christian Hatle | Board of Directors | 0 companies |
| Knut Viggo Frøysaa | Board of Directors | 0 companies |
| Jan Schmidt Pedersen | Board of Directors | 0 companies |
| Ivar Edvardsen | Board of Directors | 0 companies |