| Revenue | DKK 5,3M | +792% |
| EBITDA | DKK 2,9M | +159% |
| Net profit | DKK -3M | +45% |
| Total assets | DKK 9,5M | -41% |
| Equity | DKK -22M | -16% |
| Employees | 3 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 554 | 1.452 | 3.108 | 2.130 | 1.798 | 1.058 | -2.754 | 596 | 5.315 |
| Staff expenses | -452 | -1.580 | -2.509 | -2.961 | -6.200 | -5.411 | -4.241 | -4.487 | -2.446 |
| EBITDA | 101 | -128 | 599 | -831 | -4.402 | -4.353 | -6.995 | -4.863 | 2.869 |
| Depreciation & amort. | -17 | -84 | -100 | -46 | -69 | -69 | -46 | -0 | -0 |
| EBIT | 84 | -212 | 499 | -877 | -4.471 | -4.422 | -7.042 | -4.863 | 2.869 |
| Net financials | -7 | -22 | -36 | -14 | -78 | -203 | -757 | -1.657 | -1.074 |
| Profit before tax | 77 | -233 | 464 | -891 | -4.549 | -4.625 | -7.799 | -6.520 | 1.795 |
| Tax | 21 | -49 | 103 | -195 | -997 | -1.017 | -1.702 | -1.134 | 4.778 |
| Net profit | 56 | -184 | 361 | -696 | -3.552 | -3.608 | -6.097 | -5.386 | -2.982 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 703 | 1.304 | 1.785 | 3.153 | 5.792 | 7.315 | 11.888 | 15.988 | 9.499 |
| Equity | 106 | -79 | 282 | -414 | -3.965 | -7.574 | -13.670 | -19.056 | -22.039 |
| Long-term debt | 94 | 0 | 55 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 498 | 1.382 | 1.449 | 3.567 | 9.757 | 14.889 | 25.559 | 35.044 | 31.538 |
| Total debt | 592 | 1.382 | 1.503 | 3.567 | 9.757 | 14.889 | 25.559 | 35.044 | 31.538 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2024 | — | — |
AJ Management | Management | 2025 | — | — |
JB Management | Management | 2017 | — | — |
JK Management | Management | 2022 | — | — |
JS Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Scott Michael Gurvis | Management | 0 companies |
| Andrew James Paul | Management | 0 companies |
| Jørn Bjarke Eg Sørensen | Management | 0 companies |
| Joshua Kevin Hoopes | Management | 0 companies |
| Jesper Sandfeld Mortensen | Management | 0 companies |
| Rita Petersen | Board of Directors | 0 companies |
| Jakob Østervang | Board of Directors | 0 companies |
| Ole Nørgaard | Board of Directors | 0 companies |
| Dean Gil Barclay | Board of Directors | 0 companies |
| José Jorge Nobre | Board of Directors | 0 companies |
| David Anthony James Williams | Board of Directors | 0 companies |