| Revenue | DKK 6,3M | -20% |
| EBITDA | DKK -996K | +64% |
| Net profit | DKK -826K | +61% |
| Total assets | DKK 2,1M | +42% |
| Equity | DKK -1M | -381% |
| Employees | 18 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 10.708 | 11.298 | 10.185 | 7.873 | 6.312 |
| Staff expenses | -11.583 | -10.470 | -10.219 | -10.655 | -7.308 |
| EBITDA | -875 | 828 | -34 | -2.782 | -996 |
| Depreciation & amort. | -5 | -3 | -0 | -20 | -29 |
| EBIT | -880 | 826 | -34 | -2.802 | -1.025 |
| Net financials | -9 | -23 | 90 | 59 | -33 |
| Profit before tax | -889 | 802 | 56 | -2.744 | -1.058 |
| Tax | -195 | 179 | 12 | -601 | -233 |
| Net profit | -693 | 623 | 44 | -2.143 | -826 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.944 | 3.664 | 3.606 | 1.512 | 2.146 |
| Equity | 1.259 | 1.882 | 1.926 | -217 | -1.043 |
| Long-term debt | 241 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.443 | 1.781 | 1.680 | 1.725 | 3.179 |
| Total debt | 2.684 | 1.781 | 1.680 | 1.725 | 3.179 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
MJ Management | Management | 2019 – 2020 |
TA Management | Management | 2020 – 2023 |
CM Management | Management | 2014 – 2019 |
SF Management | Management | 2023 – 2026 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 | |
| Company | 0% | 0% | 1903 |
| Person | Role here | Other companies |
|---|---|---|
| Mads-Frederik Juul Damgaard | Management | 0 companies |
| Trine Anne Damgaard | Management | 0 companies |
| Christopher Moyell Juul | Management | 0 companies |
| Signe Flindt Clausen | Management | 0 companies |