| Revenue | DKK 328K | +12% |
| EBITDA | DKK 328K | +12% |
| Net profit | DKK 122K | +233% |
| Total assets | DKK 11,5M | +1% |
| Equity | DKK 3,2M | +4% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 115 | 284 | 331 | 293 | 328 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -111 | 284 | -519 | 293 | 328 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -111 | 284 | -519 | 293 | 328 |
| Net financials | -94 | -100 | -217 | -246 | -231 |
| Profit before tax | -205 | 184 | -736 | 47 | 97 |
| Tax | -45 | 40 | -162 | 10 | -25 |
| Net profit | -160 | 143 | -574 | 37 | 122 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 12.068 | 12.171 | 11.409 | 11.400 | 11.523 |
| Equity | 3.505 | 3.649 | 3.075 | 3.111 | 3.233 |
| Long-term debt | 7.489 | 7.431 | 7.400 | 7.321 | 7.279 |
| Short-term debt | 250 | 270 | 303 | 340 | 382 |
| Total debt | 7.739 | 7.701 | 7.703 | 7.660 | 7.661 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
MR Management | Management | 2020 |
NZ Founder | Founder | 2013 |
MT Founder | Founder | 2013 |
JP Founder | Founder | 2013 |
KN Founder | Founder | 2013 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2020 | |
| Board of Directors | 2020 | |
| Former (1) | ||
| Board of Directors | 2019 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 | |
| Individual | 20–24.99% | 20–24.99% | 2013 | |
| Company | 25–33.32% | 25–33.32% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ravn Holst | Management | 0 companies |
| Nathalie Zea Neistskov | Founder | 0 companies |
| Mads Troels Zea Neistskov | Founder | 0 companies |
| Jens Palle Neistskov | Founder | 0 companies |
| Kim Neistskov | Founder | 0 companies |
| Bo Tornøe Nørholm | Board of Directors | 0 companies |
| Tina Holst Andersen | Board of Directors | 0 companies |
| Pia Holst Nielsen | Board of Directors | 0 companies |