| Revenue | DKK 3,1M | +8% |
| EBITDA | DKK -2,4M | -33% |
| Net profit | DKK -1,7M | +10% |
| Total assets | DKK 3,7M | +11% |
| Equity | DKK -8,7M | -24% |
| Employees | 13 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.339 | -679 | 654 | 2.910 | 3.138 |
| Staff expenses | -1.875 | -2.108 | -2.410 | -4.735 | -5.335 |
| EBITDA | -536 | -2.788 | -1.757 | -1.825 | -2.434 |
| Depreciation & amort. | -2.631 | -587 | -377 | -0 | -9 |
| EBIT | -3.167 | -3.375 | -2.133 | -1.825 | -2.444 |
| Net financials | 5.030 | -6 | -15 | -26 | -25 |
| Profit before tax | 1.864 | -3.381 | -2.148 | -1.851 | -2.469 |
| Tax | -0 | -570 | -478 | -0 | -802 |
| Net profit | 1.864 | -2.811 | -1.670 | -1.851 | -1.667 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.136 | 2.682 | 3.076 | 3.293 | 3.655 |
| Equity | -654 | -3.465 | -5.136 | -6.987 | -8.654 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.790 | 6.147 | 8.211 | 10.279 | 12.308 |
| Total debt | 2.790 | 6.147 | 8.211 | 10.279 | 12.308 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
TJ Management | Management | 2020 |
| Former (1) | ||
MN Management | Management | 2017 – 2020 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 50–66.65% | 50–66.65% | 2017 | |
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Nikolaj Pedersen | Management | 0 companies |
| Toni Jørgensen | Management | 0 companies |