| Revenue | DKK -28K | -24% |
| EBITDA | DKK -28K | +24% |
| Net profit | DKK 455K | +28% |
| Total assets | DKK 1,1M | +26% |
| Equity | DKK 950K | +37% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -398 | -108 | -100 | 24 | -18 | -67 | -162 | -38 | -28 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -398 | -108 | -100 | 24 | -18 | -67 | -162 | -38 | -28 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -398 | -108 | -100 | 24 | -18 | -67 | -162 | -38 | -28 |
| Net financials | 71 | 284 | 279 | 270 | 337 | 364 | 396 | 494 | 613 |
| Profit before tax | -327 | 176 | 179 | 293 | 319 | 298 | 234 | 457 | 584 |
| Tax | -71 | 39 | 40 | 65 | 70 | 68 | 52 | 101 | 130 |
| Net profit | -256 | 137 | 139 | 228 | 249 | 230 | 182 | 356 | 455 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 119 | 242 | 425 | 600 | 639 | 605 | 531 | 903 | 1.141 |
| Equity | -106 | 181 | 321 | 479 | 498 | 488 | 440 | 695 | 950 |
| Long-term debt | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 215 | 61 | 105 | 120 | 141 | 118 | 92 | 207 | 191 |
| Total debt | 225 | 61 | 105 | 120 | 141 | 118 | 92 | 207 | 191 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Marco Dybdal Holding ApS | Company | 50.0% | 50.0% | 2019 |
HARD WORK CAPITAL - ApS | Company | 33.3% | 33.3% | 2019 |
CPDK Holding ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Marco Dybdal | Management | 0 companies |
| Rasmus Rævskær Thomsen | Board of Directors | 0 companies |
| Jan Heyn Stubberup | Board of Directors | 0 companies |
| Carsten Nøreng Pedersen | Board of Directors | 0 companies |
| Torben Spuur Jensen | Chairman | 0 companies |