| Revenue | DKK -92K | +20% |
| EBITDA | DKK -92K | -20% |
| Net profit | DKK 29,8M | +938% |
| Total assets | DKK 19,7M | -52% |
| Equity | DKK 10,6M | +156% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -41 | -41 | -41 | -49 | -45 | -62 | -77 | -76 | -92 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -41 | -41 | -41 | -49 | -45 | -62 | -77 | -76 | -92 |
| Depreciation & amort. | -0 | -0 | -0 | -107 | -321 | -321 | -321 | -321 | -321 |
| EBIT | -41 | -41 | -41 | -156 | -366 | -383 | -398 | -397 | -413 |
| Net financials | -1.701 | -2.469 | -9.634 | -9.411 | -9.714 | -11.677 | -1.560 | -3.372 | 30.299 |
| Profit before tax | -1.742 | -2.510 | -9.675 | -9.568 | -10.080 | -12.059 | -1.958 | -3.769 | 29.886 |
| Tax | -170 | -416 | -0 | 274 | -236 | -183 | -9 | -213 | 91 |
| Net profit | -1.572 | -2.094 | -9.675 | -9.841 | -9.844 | -11.876 | -1.949 | -3.556 | 29.795 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 86.079 | 76.940 | 66.804 | 60.046 | 52.742 | 48.209 | 48.500 | 41.238 | 19.744 |
| Equity | 19.648 | 17.528 | 7.866 | -1.960 | -1.797 | -13.715 | -15.602 | -19.156 | 10.640 |
| Long-term debt | 64.578 | 51.537 | 55.684 | 57.172 | 49.632 | 57.156 | 57.156 | 55.023 | 8.948 |
| Short-term debt | 1.852 | 7.875 | 3.255 | 3.118 | 4.906 | 4.768 | 6.947 | 5.370 | 156 |
| Total debt | 66.431 | 59.412 | 58.938 | 60.290 | 54.539 | 61.924 | 64.102 | 60.393 | 9.104 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RL Management | Management | 2024 | — | — |
AT Management | Management | 2017 | — | — |
JF Founder | Founder | 2017 | — | — |
BJ Management | Management | 2025 | — | — |
LA Management | Management | 2017 | — | — |
AC Management | Management | 2022 | — | — |
CL Management | Management | 2021 | — | — |
RJ Management | Management | 2017 | — | — |
MK Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2025 | |
TV HOLDING 2006 ApS | Company | 5.0% | 5.0% | 2025 |
MILLARD HOLDING ApS | Company | 5.0% | 5.0% | 2025 |
| Individual | 5.0% | 5.0% | 2025 | |
MKT 2025 Holding ApS | Company | 5.0% | 5.0% | 2025 |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Randall Lee Thornton | Management | 0 companies |
| Andrew Todd Stream | Management | 0 companies |
| Jens Folker Bruun | Founder | 0 companies |
| Bart Jan Brouwer | Management | 0 companies |
| Laura A. Juarez | Management | 0 companies |
| Auderio Chece | Management | 0 companies |
| Christina Lee Lucas | Management | 0 companies |
| Robert John Wedoff | Management | 0 companies |
| Michael Kelley Bavely | Management | 0 companies |
| Kenneth Millard | Board of Directors | 0 companies |
| Torben Vad | Board of Directors | 0 companies |
| Morten Kyed Thomsen | Board of Directors | 0 companies |
| Gijsbertus Gerarda Maria Dolmans | Chairman | 0 companies |