| Revenue | DKK 3M | -3% |
| EBITDA | DKK 984K | +50% |
| Net profit | DKK 254K | +1910% |
| Total assets | DKK 2,2M | +28% |
| Equity | DKK 808K | +46% |
| Employees | 6 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -438 | -143 | 411 | 175 | 115 | 613 | 1.632 | 3.110 | 3.029 |
| Staff expenses | -0 | -0 | -1 | -6 | -85 | -367 | -531 | -2.454 | -2.045 |
| EBITDA | -438 | -143 | 401 | 166 | 31 | 247 | 1.102 | 656 | 984 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -5 | -117 | -577 | -603 | -587 |
| EBIT | -438 | -143 | 401 | 166 | 26 | 130 | 524 | 54 | 398 |
| Net financials | -5 | -15 | -14 | -1 | -0 | -2 | -1 | -4 | -27 |
| Profit before tax | -444 | -158 | 387 | 165 | 25 | 128 | 524 | 49 | 370 |
| Tax | -0 | -0 | -0 | -0 | 1 | -12 | 148 | 37 | 116 |
| Net profit | -444 | -158 | 387 | 165 | 24 | 141 | 376 | 13 | 254 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 83 | 36 | 18 | 34 | 145 | 474 | 1.152 | 1.735 | 2.218 |
| Equity | -394 | -552 | -164 | 0 | 25 | 165 | 541 | 554 | 808 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 476 | 588 | 183 | 33 | 119 | 309 | 610 | 1.181 | 1.410 |
| Total debt | 476 | 588 | 183 | 33 | 119 | 309 | 610 | 1.181 | 1.410 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NE Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
PK Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
MP Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
SP Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Holding 2016 ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolaj Engberg Nilson | Chief Executive Officer | 0 companies |
| Peter Kaare Thomsen | Chief Executive Officer | 0 companies |
| Maxim Pak | Chief Executive Officer | 0 companies |
| Sverre Panduro | Chief Executive Officer | 0 companies |
| Christina Anne da Silva de Jesus Kyösti | Chairman | 0 companies |