| Revenue | DKK 6,8M | -43% |
| EBITDA | DKK -6,3M | -1369% |
| Net profit | DKK -7M | -398% |
| Total assets | DKK 16,9M | +24% |
| Equity | DKK 470K | -94% |
| Employees | 19 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 372 | 783 | 2.084 | 3.038 | 2.709 | 2.808 | 1.494 | 6.334 | 11.946 | 6.790 |
| Staff expenses | -2.698 | -2.980 | -2.585 | -3.228 | -3.402 | -3.931 | -4.130 | -14.268 | -12.376 | -13.103 |
| EBITDA | -2.326 | -2.197 | -502 | -190 | -693 | -1.123 | -2.635 | -8.144 | -430 | -6.314 |
| Depreciation & amort. | -9 | -38 | -36 | -47 | -143 | -158 | -200 | -740 | -802 | -570 |
| EBIT | -2.335 | -2.235 | -538 | -237 | -836 | -1.280 | -2.835 | -8.884 | -1.232 | -6.884 |
| Net financials | -19 | 389 | 633 | -210 | 412 | -464 | -725 | -260 | -169 | -91 |
| Profit before tax | -2.354 | -1.846 | -1.517 | -446 | -424 | -1.745 | -3.560 | -9.143 | -1.400 | -6.975 |
| Tax | -516 | -405 | -0 | -0 | -0 | -0 | -0 | -1 | -0 | -0 |
| Net profit | -1.838 | -1.441 | -1.517 | -446 | -424 | -1.745 | -3.560 | -9.142 | -1.400 | -6.975 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.178 | 3.839 | 2.596 | 4.328 | 4.679 | 5.173 | 22.481 | 14.794 | 13.654 | 16.891 |
| Equity | -1.788 | 293 | -1.233 | -1.679 | 1.661 | -84 | -3.644 | 8.845 | 7.445 | 470 |
| Long-term debt | 0 | 1.117 | 1.320 | 1.515 | 1.142 | 2.690 | 20.840 | 575 | 325 | 322 |
| Short-term debt | 3.966 | 2.429 | 2.508 | 4.493 | 1.876 | 2.568 | 5.285 | 5.374 | 5.884 | 16.099 |
| Total debt | 3.966 | 3.546 | 3.828 | 6.008 | 3.018 | 5.257 | 26.125 | 5.949 | 6.210 | 16.421 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Management | Management | 2021 | — | — |
JS Management | Management | 2024 | — | — |
LD Management | Management | 2016 | — | — |
LD Founder | Founder | 2016 | — | — |
DM Management | Management | 2018 | — | — |
RE Management | Management | 2018 | — | — |
BH Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Thomas Rizzo | Management | 0 companies |
| Jesper Sæderup Lindeløv | Management | 0 companies |
| Louis David Beaudette | Management | 0 companies |
| Louis David Beaudette | Founder | 0 companies |
| Daniel Mc Carthy Cameron | Management | 0 companies |
| Robert Edward Hines JR | Management | 0 companies |
| Bjarne Have Büchert | Management | 0 companies |