| Revenue | DKK 9,9M | +7% |
| EBITDA | DKK -2M | -140% |
| Net profit | DKK -4,3M | -73% |
| Total assets | DKK 8,9M | +24% |
| Equity | DKK 3,5M | +169% |
| Employees | 17 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 6 | 53 | 385 | 1.185 | 1.737 | 5.532 | 9.194 | 9.874 |
| Staff expenses | -0 | -0 | -79 | -434 | -1.683 | -5.003 | -9.559 | -10.031 | -11.880 |
| EBITDA | 0 | -53 | -26 | -49 | -536 | -3.265 | -4.027 | -837 | -2.005 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -178 | -616 | -968 | -1.572 |
| EBIT | 0 | -53 | -26 | -49 | -536 | -3.443 | -4.643 | -1.804 | -3.577 |
| Net financials | 0 | 0 | -0 | -0 | -2 | -14 | -572 | -699 | -754 |
| Profit before tax | 0 | -53 | -26 | -49 | -538 | -3.457 | -5.215 | -2.503 | -4.332 |
| Tax | -0 | -0 | -16 | -10 | -0 | 138 | -0 | -0 | -0 |
| Net profit | 0 | -53 | -10 | -40 | -426 | -3.594 | -5.215 | -2.503 | -4.332 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 14 | 49 | 136 | 574 | 3.279 | 4.302 | 7.222 | 8.933 |
| Equity | 0 | 9 | -1 | -41 | -467 | -62 | -3.777 | -5.110 | 3.522 |
| Long-term debt | 0 | 0 | 0 | 26 | 0 | 1.928 | 4.677 | 4.905 | 0 |
| Short-term debt | 0 | 5 | 51 | 152 | 1.042 | 1.412 | 3.401 | 7.428 | 5.411 |
| Total debt | 0 | 5 | 51 | 177 | 1.042 | 3.340 | 8.078 | 12.332 | 5.411 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
OB Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
MW Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
L. RUGAARD Holding ApS | Company | 25.0% | 25.0% | 2021 |
BLAZAR ApS | Company | 100.0% | 100.0% | 2022 |
CYKOM Holding ApS | Company | 10.0% | 10.0% | 2021 |
R. TOBIASEN Holding ApS | Company | 25.0% | 25.0% | 2021 |
| Individual | 15.0% | 15.0% | 2019 | |
| Individual | 15.0% | 15.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Borch Malesa | Chief Executive Officer | 0 companies |
| Oliver Bentzen | Chief Executive Officer | 0 companies |
| Mads Wedderkopp | Chief Executive Officer | 0 companies |
| Dennis Green-Lieber | Board of Directors | 0 companies |
| Andreas Petersen | Board of Directors | 0 companies |