| Revenue | DKK 1,5M | -15% |
| EBITDA | DKK -498K | -145% |
| Net profit | DKK 1,1M | +40% |
| Total assets | DKK 8,5M | +46% |
| Equity | DKK 2,1M | +112% |
| Employees | 12 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 602 | -1.246 | 368 | 1 | -433 | 994 | 1.734 | 1.471 |
| Staff expenses | -298 | -499 | -496 | -155 | -354 | -921 | -628 | -1.969 |
| EBITDA | 304 | -1.745 | -128 | -154 | -787 | 73 | 1.106 | -498 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 304 | -1.745 | -128 | -154 | -787 | 73 | 1.106 | -498 |
| Net financials | 0 | -77 | -177 | -477 | 140 | 929 | -249 | 1.416 |
| Profit before tax | 304 | -1.822 | -306 | -631 | -646 | 1.002 | 858 | 918 |
| Tax | 76 | -389 | -57 | -65 | -185 | -34 | 76 | -176 |
| Net profit | 228 | -1.433 | -249 | -566 | -461 | 1.036 | 782 | 1.095 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 545 | 2.343 | 2.670 | 3.090 | 4.455 | 7.122 | 5.816 | 8.484 |
| Equity | 228 | 385 | 137 | -429 | -843 | 193 | 975 | 2.069 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 215 | 0 | 0 |
| Short-term debt | 317 | 1.957 | 2.533 | 3.519 | 5.298 | 6.713 | 4.841 | 6.414 |
| Total debt | 317 | 1.957 | 2.533 | 3.519 | 5.298 | 6.929 | 4.841 | 6.414 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SW Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Miracle Mile ApS | Company | 50.0% | 50.0% | 2021 |
JS HOLDING A/S | Company | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Stephanie Wiese Halberg | Chief Executive Officer | 0 companies |
| Milad Schwartz Avaz | Chief Executive Officer | 0 companies |
| Jens Søgaard Jørgensen | Chairman | 0 companies |
| Mehdi Jannat Avaz | Board of Directors | 0 companies |