| Revenue | DKK 7,6M | +21% |
| EBITDA | DKK -507K | -56% |
| Net profit | DKK -965K | -39% |
| Total assets | DKK 5,5M | +8% |
| Equity | DKK 277K | +15% |
| Employees | 18 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.951 | 4.358 | 4.208 | 6.247 | 7.559 |
| Staff expenses | -5.134 | -4.961 | -5.408 | -6.572 | -8.065 |
| EBITDA | -184 | -603 | -1.200 | -325 | -507 |
| Depreciation & amort. | -602 | -2.118 | -349 | -420 | -490 |
| EBIT | -786 | -2.720 | -1.549 | -745 | -997 |
| Net financials | -173 | 3.213 | 338 | -140 | -148 |
| Profit before tax | -959 | 492 | -1.211 | -886 | -1.146 |
| Tax | -211 | -624 | -370 | -193 | -181 |
| Net profit | -748 | 1.116 | -841 | -692 | -965 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.602 | 4.024 | 4.604 | 5.091 | 5.517 |
| Equity | 258 | 1.374 | 534 | 241 | 277 |
| Long-term debt | 1.149 | 466 | 346 | 478 | 313 |
| Short-term debt | 5.066 | 2.184 | 3.496 | 4.123 | 4.654 |
| Total debt | 6.215 | 2.650 | 3.842 | 4.601 | 4.967 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
DO Management | Management | 2023 |
| Former (2) | ||
Hd Management | Management | 2018 – 2019 |
MK Management | Management | 2016 – 2023 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 20–24.99% | 20–24.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik de la Fuente Rasmussen | Management | 0 companies |
| Dennis Odgaard | Management | 0 companies |
| Morten Kollerup Nielsen | Management | 0 companies |