| Revenue | DKK -279K | -31% |
| EBITDA | DKK -279K | +31% |
| Net profit | DKK 1,7M | +240% |
| Total assets | DKK 60,8M | +12% |
| Equity | DKK 47,1M | +4% |
| Employees | — | — |
| Item | 2020 | 2021 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 6.188 | 8.053 | 99.209 | -402 | -279 |
| Staff expenses | -1.634 | -2.808 | -17.423 | -0 | -0 |
| EBITDA | 751 | 664 | 136 | -402 | -279 |
| Depreciation & amort. | -371 | -501 | -1.276 | -0 | -0 |
| EBIT | 380 | 163 | -1.140 | -402 | -279 |
| Net financials | -220 | 163 | -5.329 | -60 | 753 |
| Profit before tax | 160 | 326 | -6.469 | -463 | 473 |
| Tax | -124 | 35 | -374 | 759 | -1.238 |
| Net profit | 284 | 291 | 130.387 | -1.221 | 1.711 |
| Item | 2020 | 2021 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.756 | 11.399 | 262.796 | 54.061 | 60.811 |
| Equity | 4.264 | 4.461 | 161.287 | 45.358 | 47.069 |
| Long-term debt | 429 | 177 | 0 | 0 | 4.031 |
| Short-term debt | 5.063 | 6.760 | 101.509 | 8.703 | 9.711 |
| Total debt | 5.492 | 6.937 | 101.509 | 8.703 | 13.742 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ED Management | Management | 2025 |
| Former (3) | ||
NT Management | Management | 2016 – 2023 |
NK Management | Management | 2014 – 2023 |
MP Management | Management | 2023 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2022 | |
| Chairman | 2022 | |
| Former (4) | ||
| Deputy Chairman | 2019 – 2022 | |
| Chairman | 2016 – 2022 | |
| Board of Directors | 2014 – 2022 | |
| Board of Directors | 2015 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2022 | |
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Individual | 10–14.99% | 10–14.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Thomas Buus Madsen | Management | 0 companies |
| Niels Kristian Buus Madsen | Management | 0 companies |
| Marko Perisic | Management | 0 companies |
| Elliot David James Gowans | Management | 0 companies |
| Lars Fløe Nielsen | Deputy Chairman | 0 companies |
| Robert Hugh Binns | Board of Directors | 0 companies |
| Jesper Jarlbæk | Chairman | 0 companies |
| Thorsten Erik Ramsing | Board of Directors | 0 companies |
| Michael James Audis | Board of Directors | 0 companies |
| Adam John Witherow Brown | Chairman | 0 companies |
| Jannick Birger Pedersen | Board of Directors | 0 companies |