| Revenue | DKK -154K | -136% |
| EBITDA | DKK -379K | +60% |
| Net profit | DKK -440K | +53% |
| Total assets | DKK 671K | -46% |
| Equity | DKK 371K | -54% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27 | 326 | 282 | -78 | 509 | 4.177 | 1.672 | 2.968 | 1.918 | 428 | -154 |
| Staff expenses | -24 | -21 | -546 | -248 | -222 | -1.375 | -822 | -1.722 | -1.254 | -1.200 | -67 |
| EBITDA | -242 | 46 | -265 | -326 | 18 | 676 | 642 | 861 | 352 | -940 | -379 |
| Depreciation & amort. | -0 | -0 | -61 | -18 | -0 | -350 | -113 | -99 | -99 | -0 | -0 |
| EBIT | -242 | 46 | -326 | -344 | 18 | 326 | 528 | 762 | 253 | -940 | -379 |
| Net financials | 0 | 0 | -40 | -48 | -3 | 1 | -113 | -10 | -7 | -2 | -0 |
| Profit before tax | -242 | 46 | -366 | -392 | 16 | 327 | 416 | 752 | 246 | -942 | -380 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 56 | -0 | 60 |
| Net profit | -242 | 46 | -366 | -392 | 16 | 327 | 416 | 752 | 190 | -942 | -440 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 462 | 589 | 789 | 246 | 388 | 971 | 1.838 | 3.208 | 3.478 | 1.238 | 671 |
| Equity | 351 | 398 | -304 | -696 | 128 | 440 | 855 | 1.508 | 1.753 | 811 | 371 |
| Long-term debt | 0 | 0 | 495 | 0 | 0 | 0 | 0 | 30 | 0 | 0 | 0 |
| Short-term debt | 111 | 192 | 598 | 942 | 260 | 532 | 982 | 1.671 | 1.725 | 426 | 300 |
| Total debt | 111 | 192 | 1.093 | 942 | 260 | 532 | 982 | 1.701 | 1.725 | 426 | 300 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG | Founder | 2014 | — | — |
LR Management | Management | 2014 | — | — |
IR Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2019 | |
STADSGAARDS HOLDINGSELSKAB ApS | Company | 15.0% | 15.0% | 2016 |
F. BYRIEL HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
N.Byriel Holding Aps | Company | 20.0% | 20.0% | 2016 |
SEM UA Holding ApS | Company | 33.3% | 33.3% | 2016 |
WM Capital ApS | Company | 15.0% | 15.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Glargaard Egelund Pedersen | Founder | 0 companies |
| Louisa Rothmann Nielsen | Management | 0 companies |
| Ib Rothmann | Chief Executive Officer | 0 companies |