| Revenue | DKK 1,8M | -1% |
| EBITDA | DKK 269K | -33% |
| Net profit | DKK 153K | -21% |
| Total assets | DKK 3,1M | +8% |
| Equity | DKK 565K | +37% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.980 | 2.177 | 2.615 | 1.838 | 1.824 |
| Staff expenses | -3.637 | -2.325 | -1.715 | -1.434 | -1.555 |
| EBITDA | -657 | -148 | 899 | 404 | 269 |
| Depreciation & amort. | -63 | -22 | -1 | -5 | -0 |
| EBIT | -721 | -171 | 898 | 399 | 268 |
| Net financials | -19 | -4 | -176 | -122 | -56 |
| Profit before tax | -739 | -175 | 722 | 277 | 213 |
| Tax | 1 | -0 | 0 | 83 | 60 |
| Net profit | -740 | -175 | 722 | 194 | 153 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.544 | 3.860 | 2.795 | 2.849 | 3.089 |
| Equity | -329 | -504 | 218 | 412 | 565 |
| Long-term debt | 651 | 0 | 0 | 72 | 54 |
| Short-term debt | 4.221 | 4.364 | 2.577 | 2.364 | 2.470 |
| Total debt | 4.873 | 4.364 | 2.577 | 2.436 | 2.524 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
BJ Management | Management | 2020 |
MR Management | Management | 2020 |
SB Management | Management | 2022 |
JD Founder | Founder | 2017 |
BA | Founder | 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2017 | |
| Company | 15–19.99% | 15–19.99% | 2021 | |
| Company | 15–19.99% | 15–19.99% | 2017 | |
| Company | 15–19.99% | 15–19.99% | 2017 | |
| Company | 15–19.99% | 15–19.99% | 2022 | |
| Company | 15–19.99% | 15–19.99% | 2017 | |
| Company | 15–19.99% | 15–19.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Jørgensen | Management | 0 companies |
| Mads Rimfort | Management | 0 companies |
| Simon Broe Holgersen | Management | 0 companies |
| Jens Daniel Rasmussen | Founder | 0 companies |
| Boie Anker Albrechtslund-Stensdal | Founder | 0 companies |
| John James Strobel | Chairman | 0 companies |