| Revenue | DKK -1,2M | +232% |
| EBITDA | DKK -1,3M | -187% |
| Net profit | DKK -8,4M | -159% |
| Total assets | DKK 74,4M | -8% |
| Equity | DKK 73,5M | -9% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 7.424 | 3.155 | 590 | -365 | -1.213 |
| Staff expenses | -81 | -81 | -84 | -88 | -88 |
| EBITDA | 7.343 | 3.074 | 506 | -453 | -1.301 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 7.343 | 3.074 | 506 | -453 | -1.301 |
| Net financials | 9.491 | 5.139 | 2.641 | 14.915 | -7.082 |
| Profit before tax | 9.063 | 4.720 | 2.139 | 14.462 | -8.383 |
| Tax | 48 | 160 | 271 | 210 | 62 |
| Net profit | 9.015 | 4.560 | 1.868 | 14.252 | -8.445 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 56.368 | 60.511 | 61.101 | 81.111 | 74.447 |
| Equity | 56.155 | 60.185 | 60.740 | 80.573 | 73.520 |
| Long-term debt | 100 | 100 | 0 | 0 | 0 |
| Short-term debt | 113 | 226 | 361 | 538 | 927 |
| Total debt | 213 | 326 | 361 | 538 | 927 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MM Management | Management | 2025 |
PS Management | Management | 2025 |
CE Chief Executive Officer | Chief Executive Officer | 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2018 | |
| Chairman | 2018 | |
| Board of Directors | 2018 | |
| Former (2) | ||
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 2016 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 10–14.99% | 10–14.99% | 2023 | |
| Individual | 10–14.99% | 10–14.99% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2022 | |
| Company | 5–9.99% | 5–9.99% | 2022 | |
| Company | 5–9.99% | 5–9.99% | 2024 | |
| Individual | 5–9.99% | 5–9.99% | 2022 | |
| Company | 5–9.99% | 5–9.99% | 2022 | |
| Company | 5–9.99% | 5–9.99% | 2022 | |
| Company | 5–9.99% | 5–9.99% | 2022 | |
| Individual | 5–9.99% | 5–9.99% | 2022 | |
| Company | 5–9.99% | 5–9.99% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2018 | |
| Company | 5–9.99% | 5–9.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Munkager Knudsen | Management | 0 companies |
| Peder Sehested Lund | Management | 0 companies |
| Casper Elmelund Abild | Chief Executive Officer | 0 companies |
| Kristine Wagner | Board of Directors | 0 companies |
| Per Horndrup Yderholm | Board of Directors | 0 companies |
| Leif Stidsen | Chairman | 0 companies |
| Frede Clausen | Board of Directors | 0 companies |
| Henrik Østergaard Jensen | Board of Directors | 0 companies |