| Revenue | DKK 4,6M | +307% |
| EBITDA | DKK 1,4M | +272% |
| Net profit | DKK -943K | +63% |
| Total assets | DKK 8,1M | -1% |
| Equity | DKK 6,4M | -13% |
| Employees | 13 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 | -133 | 13 | -278 | -1.165 | -104 | 235 | 1.126 | 4.581 |
| Staff expenses | -0 | -0 | -0 | -87 | -1.084 | -2.545 | -4.092 | -1.950 | -3.165 |
| EBITDA | -4 | -133 | 13 | -366 | -2.249 | -3.048 | -3.677 | -824 | 1.416 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -191 | -539 | -1.116 | -1.702 | -2.342 |
| EBIT | -4 | -133 | 13 | -366 | -2.440 | -3.588 | -4.793 | -2.526 | -927 |
| Net financials | 0 | -1 | -9 | -10 | -158 | -174 | -35 | -22 | -16 |
| Profit before tax | -4 | -134 | 4 | -376 | -2.597 | -3.762 | -4.828 | -2.548 | -943 |
| Tax | -0 | -0 | -0 | -0 | -387 | -0 | -0 | -0 | -0 |
| Net profit | -4 | -134 | 4 | -376 | -2.210 | -3.762 | -4.828 | -2.548 | -943 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 53 | 180 | 214 | 6.502 | 6.962 | 5.379 | 5.971 | 8.164 | 8.077 |
| Equity | 46 | -38 | -34 | 6.193 | 3.983 | 4.221 | 4.893 | 7.345 | 6.402 |
| Long-term debt | 0 | 100 | 103 | 0 | 2.000 | 0 | 0 | 0 | 0 |
| Short-term debt | 6 | 118 | 145 | 310 | 979 | 1.158 | 1.079 | 820 | 1.676 |
| Total debt | 6 | 218 | 248 | 310 | 2.979 | 1.158 | 1.079 | 820 | 1.676 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
RA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
MV Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
KK Management | Management | 2016 | — | — |
KM Management | Management | 2016 | — | — |
TQ Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
BB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Shine A/S | Company | 100.0% | 100.0% | 2021 |
Firmaet af den 27. maj 2025 ApS | Company | 33.3% | 33.3% | 2019 |
Dragon's Hoard ApS | Company | 10.0% | 10.0% | 2017 |
Josp Capital ApS | Company | 15.0% | 15.0% | 2019 |
Mex ApS | Company | 5.0% | 5.0% | 2019 |
Holdt Holsteen Holding IVS | Company | 5.0% | 5.0% | 2017 |
Qvisten Holding ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Holch Midtgaard | Chief Executive Officer | 0 companies |
| Rico Adlor-Andersen | Chief Executive Officer | 0 companies |
| Martin Vesth | Chief Executive Officer | 0 companies |
| Kean Kasper Pedersen | Management | 0 companies |
| Kasper Møller Borup | Management | 0 companies |
| Thomas Qvist | Chief Executive Officer | 0 companies |
| Brian Brorsbøl | Chief Executive Officer | 0 companies |
| Tor Rafn Hvas | Board of Directors | 0 companies |
| Claus Kjær Jørgensen | Board of Directors | 0 companies |
| Werner Helmuth Storm Valeur | Chairman | 0 companies |
| Bent Bang-Jensen | Chairman | 0 companies |
| Philip Stendell Dahlstrøm | Board of Directors | 0 companies |
| Martin Hegelund Møller | Board of Directors | 0 companies |