| Revenue | DKK -49K | +31% |
| EBITDA | DKK -49K | -31% |
| Net profit | DKK -2,9M | -83% |
| Total assets | DKK 109,2M | +13% |
| Equity | DKK 18,5M | -14% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -21 | -14 | -16 | -20 | -30 | -26 | -46 | -38 | -49 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -21 | -14 | -16 | -20 | -30 | -26 | -46 | -38 | -49 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -21 | -14 | -16 | -20 | -30 | -26 | -46 | -38 | -49 |
| Net financials | 12.912 | 1.508 | 694 | -4.130 | 2.877 | -4.766 | 2.597 | -2.002 | -3.685 |
| Profit before tax | 12.891 | 1.494 | 678 | -4.151 | 2.848 | -4.791 | 2.551 | -2.040 | -3.734 |
| Tax | 2.836 | 397 | -113 | -121 | 349 | -1.034 | 561 | -449 | -822 |
| Net profit | 10.055 | 1.097 | 791 | -4.030 | 2.499 | -3.757 | 1.990 | -1.591 | -2.913 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 85.452 | 85.586 | 85.723 | 88.446 | 86.117 | 91.206 | 84.165 | 96.356 | 109.216 |
| Equity | 24.431 | 25.529 | 26.319 | 22.290 | 24.789 | 21.032 | 23.022 | 21.431 | 18.518 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 58.141 | 56.746 | 56.209 | 63.058 | 60.088 | 69.694 | 60.102 | 74.172 | 90.556 |
| Total debt | 58.141 | 56.746 | 56.209 | 63.058 | 60.088 | 69.694 | 60.102 | 74.172 | 90.556 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Management | Management | 2016 | — | — |
PR Management | Management | 2016 | — | — |
DM Management | Management | 2025 | — | — |
JH Founder | Founder | 2015 | — | — |
TA Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
MG Management | Management | 2015 | — | — |
TA Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Radley | Management | 0 companies |
| Philip Radley | Management | 0 companies |
| Daniel McKenzie Dickinson | Management | 0 companies |
| Jacob Hjortshøj | Founder | 0 companies |
| Thomas Andrew Vernon | Chief Executive Officer | 0 companies |
| Matthew Geoffrey Kidson | Management | 0 companies |
| Thomas Andrew Vernon | Chief Executive Officer | 0 companies |
| Charles Vernon | Board of Directors | 0 companies |
| Robert Paul Finch | Chairman | 0 companies |
| Thomas Spencer Williams | Chairman | 0 companies |