| Revenue | DKK -2,8M | +166% |
| EBITDA | DKK -2,8M | -166% |
| Net profit | DKK -2,3M | -156% |
| Total assets | DKK 10,7M | -9% |
| Equity | DKK 50K | -98% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.129 | 3.259 | 5.356 | 4.501 | 2.107 | -134 | -69 | -1.052 | -2.796 |
| Staff expenses | -1.072 | -1.242 | -3.004 | -2.924 | -2.599 | -268 | -9 | -0 | -0 |
| EBITDA | 57 | 2.017 | 2.352 | 1.577 | -492 | -402 | -79 | -1.052 | -2.796 |
| Depreciation & amort. | -0 | -0 | -0 | -23 | -50 | -61 | -61 | -61 | -45 |
| EBIT | 57 | 2.017 | 2.352 | 1.554 | -542 | -463 | -140 | -1.113 | -2.841 |
| Net financials | -53 | -89 | 2 | -226 | -36 | -74 | 7 | -22 | -70 |
| Profit before tax | 4 | 1.928 | 2.354 | 1.329 | -577 | -537 | -132 | -1.135 | -2.911 |
| Tax | 3 | 427 | 520 | 293 | -127 | -118 | -29 | -249 | -640 |
| Net profit | 0 | 1.501 | 1.834 | 1.036 | -450 | -419 | -103 | -886 | -2.270 |
| Item | 2016 | 2017 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.512 | 5.876 | 6.315 | 8.111 | 6.910 | 6.426 | 5.773 | 11.669 | 10.669 |
| Equity | 50 | 1.551 | 3.386 | 4.179 | 3.728 | 3.309 | 3.206 | 2.320 | 50 |
| Long-term debt | 82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.379 | 4.325 | 2.929 | 3.892 | 3.129 | 3.077 | 2.539 | 9.349 | 10.619 |
| Total debt | 1.461 | 4.325 | 2.929 | 3.892 | 3.129 | 3.077 | 2.539 | 9.349 | 10.619 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2018 | — | — |
HA Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FIRTAL GROUP ApS | Company | 100.0% | 100.0% | 2018 |
Ahgren Holding ApS | Company | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Salling | Management | 0 companies |
| Henrik Ahlgren | Management | 0 companies |
| Rune Fink Udby | Board of Directors | 0 companies |
| Rasmus Dencker Frederiksen | Board of Directors | 0 companies |
| Brian Andersen | Board of Directors | 0 companies |
| Jesper Ernst Hvejsel | Chairman | 0 companies |