| Revenue | DKK 2,5M | -32% |
| EBITDA | DKK -525K | -562% |
| Net profit | DKK -1,2M | -16% |
| Total assets | DKK 3,8M | +0% |
| Equity | DKK -534K | -177% |
| Employees | 33 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 670 | 4.359 | 4.055 | 3.691 | 2.515 |
| Staff expenses | -395 | -3.220 | -4.132 | -3.771 | -3.039 |
| EBITDA | 275 | 1.139 | -77 | -79 | -525 |
| Depreciation & amort. | -139 | -130 | -200 | -498 | -287 |
| EBIT | 136 | 1.010 | -277 | -577 | -811 |
| Net financials | 31 | 24 | -19 | -674 | -381 |
| Profit before tax | 167 | 1.034 | -296 | -1.251 | -1.192 |
| Tax | 11 | 165 | -56 | -187 | 40 |
| Net profit | 156 | 869 | -241 | -1.063 | -1.232 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.726 | 3.063 | 3.169 | 3.783 | 3.793 |
| Equity | 1.133 | 2.002 | 1.761 | 698 | -534 |
| Long-term debt | 18 | 188 | 0 | 0 | 925 |
| Short-term debt | 1.575 | 860 | 1.408 | 3.085 | 3.402 |
| Total debt | 1.593 | 1.048 | 1.408 | 3.085 | 4.327 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SK Management | Management | 2025 |
| Former (1) | ||
TR Management | Management | 2021 – 2025 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2018 | |
| Company | 25–33.32% | 25–33.32% | 2018 | |
| Company | 25–33.32% | 25–33.32% | 2018 | |
| Company | 10–14.99% | 10–14.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Klitgaard Bryder | Management | 0 companies |
| Thomas Rosdahl Schou | Management | 0 companies |