| Revenue | DKK -25K | -92% |
| EBITDA | DKK -293K | +66% |
| Net profit | DKK -401K | +57% |
| Total assets | DKK 567K | -86% |
| Equity | DKK -791K | -103% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.395 | 1.389 | 475 | -323 | -25 |
| Staff expenses | -378 | -959 | -901 | -540 | -268 |
| EBITDA | 1.017 | 429 | -425 | -863 | -293 |
| Depreciation & amort. | -50 | -49 | -76 | -55 | -47 |
| EBIT | 967 | 380 | -501 | -918 | -341 |
| Net financials | -111 | -226 | -195 | -164 | -280 |
| Profit before tax | 856 | 154 | -696 | -1.082 | -621 |
| Tax | 190 | 39 | -153 | -147 | -220 |
| Net profit | 666 | 115 | -543 | -935 | -401 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.115 | 5.804 | 5.356 | 4.067 | 567 |
| Equity | 973 | 1.088 | 545 | -390 | -791 |
| Long-term debt | 1.310 | 3.102 | 0 | 0 | 0 |
| Short-term debt | 3.829 | 1.614 | 4.811 | 4.457 | 1.358 |
| Total debt | 5.139 | 4.715 | 4.811 | 4.457 | 1.358 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
HN Management | Management | 2015 |
PE Management | Management | 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2015 – 2018 | |
| Chairman | 2015 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Nygaard Sørensen | Management | 0 companies |
| Peter Elkjær | Management | 0 companies |
| Christian Torben Hill-Madsen | Board of Directors | 0 companies |
| Max Krasnik | Chairman | 0 companies |