| Revenue | DKK -172K | +1990% |
| EBITDA | DKK -172K | -1990% |
| Net profit | DKK -164K | -619% |
| Total assets | DKK 816K | -4% |
| Equity | DKK 635K | +153% |
| Employees | — | — |
| Item | 2022 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 328 | -383 | -485 | -8 | -172 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 328 | -383 | -491 | -8 | -172 |
| Depreciation & amort. | -14 | -8 | -25 | -22 | -17 |
| EBIT | 313 | -391 | -516 | -30 | -189 |
| Net financials | -13 | -1 | 0 | 1 | -0 |
| Profit before tax | 301 | -392 | -516 | -29 | -190 |
| Tax | -222 | -86 | -113 | -6 | -25 |
| Net profit | 523 | -305 | -402 | -23 | -164 |
| Item | 2022 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 488 | 1.162 | 614 | 854 | 816 |
| Equity | -470 | -775 | -1.178 | -1.201 | 635 |
| Long-term debt | 800 | 1.802 | 1.752 | 1.997 | 0 |
| Short-term debt | 158 | 136 | 39 | 58 | 181 |
| Total debt | 958 | 1.938 | 1.792 | 2.054 | 181 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AE Management | Management | 2021 |
| Former (1) | ||
EM Management | Management | 2015 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2017 – 2021 | |
| Chairman | 2017 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Andrrew Ethen Elliot Mogensen | Management | 0 companies |
| Eigil Mølsgaard | Management | 0 companies |
| Winnie Mølsgaard | Board of Directors | 0 companies |
| Erik Preben Holm | Chairman | 0 companies |