| Revenue | DKK 9,2M | -44% |
| EBITDA | DKK -8,6M | -665% |
| Net profit | DKK -10,5M | -3416% |
| Total assets | DKK 25,7M | -22% |
| Equity | DKK 149K | -99% |
| Employees | 60 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 14.831 | 15.712 | 20.467 | 29.322 | 26.422 | 12.597 | 16.379 | 9.178 |
| Staff expenses | -10.376 | -10.983 | -12.008 | -13.368 | -15.261 | -14.037 | -14.711 | -17.783 |
| EBITDA | 4.455 | 4.729 | 8.460 | 15.954 | 11.161 | -1.550 | 1.528 | -8.636 |
| Depreciation & amort. | -1.105 | -1.072 | -1.110 | -1.171 | -1.378 | -1.342 | -1.335 | -2.795 |
| EBIT | 3.349 | 3.657 | 7.350 | 14.783 | 9.783 | -2.891 | 193 | -11.431 |
| Net financials | -315 | -518 | -515 | -611 | -660 | -475 | -640 | -771 |
| Profit before tax | 3.034 | 3.139 | 6.835 | 14.171 | 9.123 | -3.366 | -447 | -12.202 |
| Tax | 688 | 670 | 1.489 | 3.119 | 2.059 | -714 | -149 | -1.710 |
| Net profit | 2.346 | 2.469 | 5.346 | 11.052 | 7.064 | -2.652 | -298 | -10.492 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 27.601 | 26.870 | 29.625 | 45.725 | 34.157 | 31.124 | 32.820 | 25.727 |
| Equity | 4.016 | 6.133 | 11.029 | 19.081 | 16.145 | 13.492 | 13.194 | 149 |
| Long-term debt | 9.519 | 5.547 | 0 | 0 | 0 | 0 | 0 | 7.042 |
| Short-term debt | 13.974 | 14.995 | 18.318 | 26.286 | 17.573 | 17.632 | 19.018 | 18.536 |
| Total debt | 23.493 | 20.542 | 18.318 | 26.286 | 17.573 | 17.632 | 19.018 | 25.578 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DW Management | Management | 2017 | — | — |
RM Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MILMØ HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
Retail Nerd ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Danny Wøldike Nielsen | Management | 0 companies |
| Rene Michael Fleming | Management | 0 companies |
| Flemming Bølling Johansen | Board of Directors | 0 companies |
| Henning Rosenkilde Laursen | Chairman | 0 companies |
| Tue Lind Laursen | Board of Directors | 0 companies |