| Revenue | DKK 3,4M | -18% |
| EBITDA | DKK 1,2M | -12% |
| Net profit | DKK 910K | -5% |
| Total assets | DKK 1,5M | -10% |
| Equity | DKK 271K | +142% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.765 | 4.318 | 3.537 | 4.185 | 3.430 |
| Staff expenses | -5.194 | -4.853 | -4.090 | -2.818 | -2.228 |
| EBITDA | -429 | -535 | -553 | 1.367 | 1.203 |
| Depreciation & amort. | -239 | -241 | -147 | -112 | -51 |
| EBIT | -668 | -776 | -700 | 1.255 | 1.152 |
| Net financials | -112 | -81 | -12 | -26 | -3 |
| Profit before tax | -780 | -857 | -713 | 1.230 | 1.149 |
| Tax | -160 | -176 | -155 | 274 | 239 |
| Net profit | -620 | -681 | -557 | 955 | 910 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.169 | 3.001 | 1.953 | 1.673 | 1.506 |
| Equity | -357 | -1.038 | -1.595 | -640 | 271 |
| Long-term debt | 0 | 0 | 301 | 310 | 322 |
| Short-term debt | 9.460 | 4.039 | 3.247 | 2.003 | 913 |
| Total debt | 9.460 | 4.039 | 3.548 | 2.313 | 1.235 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JN Management | Management | 2014 |
RM Founder | Founder | 2014 |
| Former (1) | ||
MT Management | Management | 2014 – 2022 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jeppe Nordahl Dalsgaard | Management | 0 companies |
| Ronni Midtgaard Vistisen | Founder | 0 companies |
| Marcus Thais Storm Heller | Management | 0 companies |