| Revenue | DKK 6,5M | +50% |
| EBITDA | DKK -596K | -5922% |
| Net profit | DKK -6,3M | -194% |
| Total assets | DKK 9M | -30% |
| Equity | DKK 287K | -95% |
| Employees | 14 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 119 | -175 | -1.859 | -1.865 | -806 | -1 | 1.362 | 2.831 | 4.296 | 6.456 |
| Staff expenses | -99 | -14 | -1.577 | -2.501 | -3.847 | -3.232 | -3.948 | -4.420 | -4.286 | -7.074 |
| EBITDA | 20 | -190 | -3.436 | -4.367 | -4.656 | -3.233 | -2.586 | -1.589 | 10 | -596 |
| Depreciation & amort. | 9 | -14 | -23 | -866 | -1.481 | -1.924 | -2.382 | -2.411 | -2.238 | -1.796 |
| EBIT | 11 | -204 | -3.459 | -5.233 | -6.137 | -5.157 | -4.968 | -4.000 | -2.228 | -2.392 |
| Net financials | -3 | -5 | -81 | -48 | -80 | -231 | -260 | -364 | -474 | -1.706 |
| Profit before tax | 8 | -209 | -3.540 | -5.281 | -6.218 | -5.388 | -5.228 | -4.364 | -2.701 | -4.098 |
| Tax | 4 | -44 | -773 | -1.166 | -1.375 | -1.277 | -1.220 | -1.004 | -565 | 2.175 |
| Net profit | 4 | -165 | -2.767 | -4.116 | -4.843 | -4.111 | -4.008 | -3.360 | -2.137 | -6.272 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.888 | 7.177 | 6.143 | 10.280 | 12.614 | 11.876 | 10.119 | 13.473 | 12.731 | 8.973 |
| Equity | 621 | 5.673 | 4.906 | 9.185 | 4.342 | 6.587 | 2.579 | 5.563 | 5.276 | 287 |
| Long-term debt | 819 | 0 | 0 | 0 | 6.348 | 3.473 | 5.491 | 4.826 | 4.561 | 5.699 |
| Short-term debt | 161 | 908 | 981 | 1.095 | 1.924 | 1.816 | 2.050 | 3.084 | 2.893 | 2.988 |
| Total debt | 980 | 908 | 981 | 1.095 | 8.272 | 5.289 | 7.540 | 7.909 | 7.454 | 8.686 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Management | Management | 2022 | — | — |
PR Management | Management | 2022 | — | — |
MY Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PRZ HOLDING ApS | Company | 20.0% | 20.0% | 2026 |
Kaslund Capital ApS | Company | 10.0% | 10.0% | 2022 |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 | |
MADS HOLST ApS | Company | 5.0% | 5.0% | 2022 |
MS Holding 2016 ApS | Company | 5.0% | 5.0% | 2022 |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2017 | |
| Individual | 5.0% | 5.0% | 2017 | |
| Individual | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Harkjær Iversen | Management | 0 companies |
| Per Rohrdanz | Management | 0 companies |
| Martin Yong Siersbæk Simonsen | Management | 0 companies |