| Revenue | DKK -623K | -177% |
| EBITDA | DKK -1,4M | -1189% |
| Net profit | DKK -1,4M | -610% |
| Total assets | DKK 2,3M | -42% |
| Equity | DKK -1,3M | -1410% |
| Employees | 6 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.386 | 2.633 | 2.660 | 2.101 | 3.037 | 1.163 | 1.034 | 806 | -623 |
| Staff expenses | -2.754 | -2.854 | -2.996 | -2.161 | -2.599 | -2.267 | -1.168 | -916 | -802 |
| EBITDA | -367 | -384 | -336 | -61 | 438 | -1.104 | -190 | -111 | -1.425 |
| Depreciation & amort. | -46 | -142 | -172 | -172 | -176 | -243 | -218 | -189 | -189 |
| EBIT | -413 | -527 | -508 | -233 | 262 | -1.347 | -408 | -299 | -1.613 |
| Net financials | -620 | -198 | -125 | -191 | -128 | -198 | -373 | 99 | 169 |
| Profit before tax | -1.033 | -725 | -634 | -424 | 134 | -1.546 | -782 | -200 | -1.444 |
| Tax | -188 | -171 | -149 | 11 | -84 | -343 | 637 | -0 | -23 |
| Net profit | -845 | -554 | -485 | -434 | 218 | -1.203 | -1.419 | -200 | -1.421 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.485 | 6.526 | 6.885 | 5.950 | 4.842 | 6.831 | 5.132 | 4.023 | 2.340 |
| Equity | -795 | -999 | -1.484 | -1.918 | -1.700 | -2.902 | 301 | 101 | -1.320 |
| Long-term debt | 0 | 6.118 | 7.163 | 0 | 0 | 0 | 0 | 0 | 271 |
| Short-term debt | 7.280 | 1.407 | 1.205 | 7.868 | 6.542 | 9.733 | 4.831 | 3.922 | 3.389 |
| Total debt | 7.280 | 7.525 | 8.368 | 7.868 | 6.542 | 9.733 | 4.831 | 3.922 | 3.660 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2023 | — | — |
HN Management | Management | 2017 | — | — |
JL Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
Lykke Grann Invest ApS | Company | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Maren Nergaard | Management | 0 companies |
| Henning Nielsen | Management | 0 companies |
| Jacob Lykke Grann | Management | 0 companies |
| Thore Olaussen | Chairman | 0 companies |
| Torgeir Gulbrandsen | Chairman | 0 companies |
| Ivar Edvardsen | Board of Directors | 0 companies |