| Revenue | DKK 3,4M | -27% |
| EBITDA | DKK -920K | -245% |
| Net profit | DKK -1,5M | -124% |
| Total assets | DKK 2,3M | -7% |
| Equity | DKK -6,7M | -29% |
| Employees | 17 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.579 | 3.120 | 5.776 | 5.609 | 4.703 | 7.447 | 5.721 | 4.686 | 3.439 |
| Staff expenses | -1.733 | -3.454 | -5.816 | -6.022 | -5.713 | -6.525 | -5.927 | -4.952 | -4.359 |
| EBITDA | -154 | -334 | -40 | -413 | -1.009 | 922 | -206 | -266 | -920 |
| Depreciation & amort. | -306 | -597 | -1.188 | -1.512 | -1.534 | -1.262 | -995 | -550 | -377 |
| EBIT | -460 | -931 | -1.228 | -1.924 | -2.543 | -340 | -1.201 | -816 | -1.296 |
| Net financials | -57 | -123 | -285 | -357 | -395 | -426 | -452 | 7.148 | -215 |
| Profit before tax | -517 | -1.054 | -1.513 | -2.281 | -2.938 | -766 | -1.654 | 6.332 | -1.511 |
| Tax | -114 | 114 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -403 | -1.167 | -1.513 | -2.281 | -2.938 | -766 | -1.654 | 6.332 | -1.511 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.889 | 6.424 | 8.129 | 7.238 | 6.761 | 4.913 | 2.976 | 2.473 | 2.301 |
| Equity | -353 | -1.521 | -3.033 | -5.314 | -8.253 | -9.019 | -11.556 | -5.224 | -6.735 |
| Long-term debt | 3.684 | 7.350 | 9.978 | 10.246 | 452 | 11.828 | 4.897 | 6.095 | 7.705 |
| Short-term debt | 559 | 595 | 1.184 | 2.307 | 14.561 | 2.104 | 9.635 | 1.602 | 1.331 |
| Total debt | 4.242 | 7.945 | 11.162 | 12.553 | 15.013 | 13.932 | 14.532 | 7.697 | 9.036 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Management | Management | 2017 | — | — |
FD Management | Management | 2024 | — | — |
KB Management | Management | 2021 | — | — |
MB Management | Management | 2023 | — | — |
MC Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Gram Alsing | Management | 0 companies |
| Francisco David Licona Quintanilla | Management | 0 companies |
| Kenneth Bundgaard Madsen | Management | 0 companies |
| Mikkel Bjergsø | Management | 0 companies |
| Martin Connie Pinborg | Management | 0 companies |
| Karl David Jeremias Jansson | Board of Directors | 0 companies |
| Brian John Kovary | Board of Directors | 0 companies |
| Ricardo Trevino | Board of Directors | 0 companies |
| Stian Bjervamoen | Board of Directors | 0 companies |