| Revenue | DKK 1,8M | +227% |
| EBITDA | DKK -298K | -412% |
| Net profit | DKK -237K | -582% |
| Total assets | DKK 3M | +594% |
| Equity | DKK 2,5M | +1013% |
| Employees | 8 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | — | 213 | 466 | 629 | 536 | 262 | 562 | 1.838 |
| Staff expenses | -0 | -80 | -517 | -514 | -331 | -103 | -466 | -2.136 |
| EBITDA | 0 | 133 | -51 | 115 | 205 | 159 | 95 | -298 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | 133 | -51 | 115 | 205 | 159 | 95 | -298 |
| Net financials | 0 | 1 | -4 | -11 | -6 | 0 | -24 | -4 |
| Profit before tax | 0 | 134 | -55 | 104 | 199 | 159 | 71 | -302 |
| Tax | -0 | 30 | -5 | 23 | 45 | 35 | 22 | -65 |
| Net profit | 0 | 104 | -49 | 81 | 154 | 124 | 49 | -237 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 50 | 251 | 282 | 512 | 569 | 335 | 431 | 2.989 |
| Equity | 50 | 154 | 5 | 86 | 240 | 174 | 223 | 2.486 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 97 | 277 | 426 | 330 | 161 | 207 | 503 |
| Total debt | 0 | 97 | 277 | 426 | 330 | 161 | 207 | 503 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Management | Management | 2016 | — | — |
PJ Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MO Consult & Invest ApS | Company | 50.0% | 50.0% | 2026 |
Jorcks Consult ApS | Company | 25.0% | 25.0% | 2024 |
KaMaNi Holding ApS | Company | 10.0% | 10.0% | 2024 |
THINK BIG ApS | Company | 5.0% | 5.0% | 2024 |
NCMH ApS | Company | 25.0% | 25.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Holst Larsen | Management | 0 companies |
| Philip Jørck | Management | 0 companies |
| Ole Nielsen | Chairman | 0 companies |
| Michael Juul Olsen | Chairman | 0 companies |
| Gregory Liam Thorsten Christensen | Board of Directors | 0 companies |
| Michael Severinsen | Board of Directors | 0 companies |