| Revenue | DKK 3,8M | +190% |
| EBITDA | DKK -5M | +34% |
| Net profit | DKK -4,9M | +46% |
| Total assets | DKK 7M | -7% |
| Equity | DKK 367K | -27% |
| Employees | 12 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 13.064 | 20.082 | 3.154 | 1.324 | 3.845 |
| Staff expenses | -12.959 | -10.796 | -12.255 | -8.901 | -8.813 |
| EBITDA | 105 | 9.286 | -9.101 | -7.576 | -4.968 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 105 | 9.286 | -9.101 | -7.576 | -4.968 |
| Net financials | -45 | 71 | 171 | -33 | -30 |
| Profit before tax | 60 | 9.358 | -8.929 | -7.610 | -4.998 |
| Tax | 25 | 2.079 | -1.914 | 1.353 | -133 |
| Net profit | 36 | 7.279 | -7.015 | -8.963 | -4.865 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.985 | 18.462 | 10.380 | 7.497 | 6.972 |
| Equity | 2.253 | 9.532 | 2.516 | 504 | 367 |
| Long-term debt | 690 | 0 | 0 | 0 | 2.178 |
| Short-term debt | 6.042 | 8.930 | 7.863 | 6.992 | 4.427 |
| Total debt | 6.732 | 8.930 | 7.863 | 6.992 | 6.605 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AG Chief Executive Officer | Chief Executive Officer | 2024 |
| Former (2) | ||
MK Chief Executive Officer | Chief Executive Officer | 2023 – 2024 |
TE Chief Executive Officer | Chief Executive Officer | 2019 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Former (7) | ||
| Board of Directors | 2016 – 2018 | |
| Chairman | 2022 – 2023 | |
| Board of Directors | 2023 – 2024 | |
| Board of Directors | 2023 – 2023 | |
| Chairman | 2016 – 2016 | |
| Board of Directors | 2018 – 2023 | |
| Chairman | 2017 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2025 | |
| Company | 20–24.99% | 20–24.99% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2025 | |
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Marco Kyun Knudsen | Chief Executive Officer | 0 companies |
| Anders Grauslund Bentholm | Chief Executive Officer | 0 companies |
| Tonny Elsberg | Chief Executive Officer | 0 companies |
| Maria Nørgaard Laux | Board of Directors | 0 companies |
| Dennis Birkeholm Larsen | Board of Directors | 0 companies |
| Johann Daniel Laux | Chairman | 0 companies |
| Pernille Ranegaard Hammer | Board of Directors | 0 companies |
| Bertel Roslev Rasmussen | Board of Directors | 0 companies |
| Tobias Møller Jensen | Board of Directors | 0 companies |
| Tim Vrelits Henningsen | Chairman | 0 companies |
| Jan Stig Andersen | Board of Directors | 0 companies |
| Allan Dam Nielsen | Chairman | 0 companies |
| Peter Bager | Board of Directors | 0 companies |