| Revenue | DKK -262K | -112% |
| EBITDA | DKK -262K | -88% |
| Net profit | DKK -319K | -35% |
| Total assets | DKK 446K | -44% |
| Equity | DKK -687K | -87% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.189 | 2.939 | 2.495 | 2.110 | -262 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 15 | 209 | -271 | -140 | -262 |
| Depreciation & amort. | -160 | -123 | -116 | -80 | -49 |
| EBIT | -145 | 86 | -387 | -220 | -312 |
| Net financials | -45 | -15 | -14 | -16 | -8 |
| Profit before tax | -190 | 70 | -400 | -236 | -319 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -190 | 70 | -400 | -236 | -319 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 973 | 1.429 | 1.439 | 792 | 446 |
| Equity | 9 | 269 | -132 | -368 | -687 |
| Long-term debt | 158 | 166 | 202 | 183 | 0 |
| Short-term debt | 807 | 995 | 1.369 | 976 | 1.133 |
| Total debt | 965 | 1.160 | 1.571 | 1.159 | 1.133 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MW Management | Management | 2022 |
| Former (1) | ||
JA Management | Management | 2020 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Chairman | 2022 | |
| Former (7) | ||
| Board of Directors | 2015 – 2019 | |
| Board of Directors | 2020 – 2023 | |
| Chairman | 2014 – 2015 | |
| Board of Directors | 2020 – 2020 | |
| Board of Directors | 2014 – 2015 | |
| Chairman | 2015 – 2020 | |
| Board of Directors | 2019 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.33–49.99% | 33.33–49.99% | 2021 | |
| Individual | 25–33.32% | 25–33.32% | 2016 | |
| Company | 20–24.99% | 20–24.99% | 2022 | |
| Company | 10–14.99% | 10–14.99% | 2016 | |
| Company | 20–24.99% | 20–24.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mike William Vermin | Management | 0 companies |
| Jens Aabye Dam | Management | 0 companies |
| Kandankumarath Balasubramannian | Board of Directors | 0 companies |
| Joachim Snebang Vanggaard Jensen | Board of Directors | 0 companies |
| Rajeshkumar Shreedhar Tiwari | Board of Directors | 0 companies |
| Finn Ruben Aabye Dam | Chairman | 0 companies |
| Deepak Komare Gowda | Board of Directors | 0 companies |
| Nancy Margot Dam | Board of Directors | 0 companies |
| Kavita Swane | Chairman | 0 companies |
| Mike William Vermin | Chairman | 0 companies |
| Santhosh Kumar Mohan | Board of Directors | 0 companies |