| Revenue | DKK 11,7M | -228% |
| EBITDA | DKK 1,1M | +105% |
| Net profit | DKK -1,4M | +92% |
| Total assets | DKK 102,1M | +160% |
| Equity | DKK -16,4M | -10% |
| Employees | 11 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.399 | 20.928 | 13.369 | -9.149 | 11.737 |
| Staff expenses | -4.918 | -10.902 | -13.887 | -10.427 | -10.678 |
| EBITDA | 3.481 | 10.025 | -519 | -19.575 | 1.059 |
| Depreciation & amort. | -39 | -11 | -226 | -562 | -372 |
| EBIT | 3.442 | 10.014 | -745 | -20.137 | 687 |
| Net financials | -2.140 | -2.063 | -4.338 | -1.999 | -2.500 |
| Profit before tax | 1.302 | 7.951 | -5.083 | -22.136 | -1.813 |
| Tax | 323 | 1.750 | -1.114 | -4.866 | -392 |
| Net profit | 978 | 6.201 | -3.969 | -17.271 | -1.421 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 123.460 | 155.064 | 138.327 | 39.291 | 102.070 |
| Equity | 80 | 6.281 | 2.313 | -14.958 | -16.379 |
| Long-term debt | 285 | 0 | 0 | 0 | 0 |
| Short-term debt | 123.080 | 148.738 | 135.779 | 54.030 | 118.230 |
| Total debt | 123.365 | 148.738 | 135.779 | 54.030 | 118.230 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
KM Management | Management | 2024 |
IA Chief Executive Officer | Chief Executive Officer | 2026 |
| Former (4) | ||
CP Management | Management | 2016 – 2018 |
SM Management | Management | 2016 – 2017 |
TH Chief Executive Officer | Chief Executive Officer | 2018 – 2026 |
JA Management | Management | 2023 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2024 | |
| Board of Directors | 2018 | |
| Former (4) | ||
| Board of Directors | 2017 – 2017 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2018 – 2025 | |
| Board of Directors | 2025 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Mach Kristensen | Management | 0 companies |
| Iede Aukema | Chief Executive Officer | 0 companies |
| Christian Peter Sankel | Management | 0 companies |
| Steven Mackenzie | Management | 0 companies |
| Tue Højvang Hattens | Chief Executive Officer | 0 companies |
| James Anthony Mullins | Management | 0 companies |
| Wolfgang Egon Reinhold | Board of Directors | 0 companies |
| David Francis Harris | Board of Directors | 0 companies |
| Jean-Roch, Emmanuel Valery Piat | Board of Directors | 0 companies |
| Duncan Christopher Reaney | Board of Directors | 0 companies |
| Timothy Giles Lampert | Chairman | 0 companies |
| David Andrew Banks | Board of Directors | 0 companies |