| Revenue | DKK 4,3M | +41% |
| EBITDA | DKK -239K | +78% |
| Net profit | DKK -3,3M | -3% |
| Total assets | DKK 20M | +1% |
| Equity | DKK -1,3M | -234% |
| Employees | 4 | — |
| Item | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 174 | 376 | -428 | -812 | 1.793 | 3.032 | 4.280 |
| Staff expenses | -187 | -0 | -820 | -1.163 | -2.983 | -4.124 | -4.519 |
| EBITDA | -13 | 376 | -1.248 | -1.976 | -1.190 | -1.092 | -239 |
| Depreciation & amort. | -0 | -17 | -26 | -79 | -387 | -2.280 | -3.234 |
| EBIT | -13 | 359 | -1.274 | -2.055 | -1.577 | -3.372 | -3.473 |
| Net financials | -2 | -8 | -330 | -332 | -638 | -839 | -931 |
| Profit before tax | -14 | 352 | -1.604 | -2.387 | -2.215 | -4.210 | -4.404 |
| Tax | -0 | 47 | -356 | -510 | -944 | -1.020 | -1.131 |
| Net profit | -14 | 305 | -1.248 | -1.877 | -1.270 | -3.191 | -3.273 |
| Item | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 79 | 1.469 | 8.429 | 8.231 | 11.986 | 19.716 | 19.982 |
| Equity | -13 | 292 | 1.595 | -282 | -1.553 | 943 | -1.259 |
| Long-term debt | 0 | 745 | 6.322 | 6.620 | 4.408 | 11.717 | 10.301 |
| Short-term debt | 92 | 216 | 512 | 1.893 | 9.131 | 7.057 | 10.820 |
| Total debt | 92 | 961 | 6.834 | 8.513 | 13.539 | 18.773 | 21.121 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Eydt Holding ApS | Company | 50.0% | 50.0% | 2024 |
| Individual | 15.0% | 15.0% | 2023 | |
JensenGroup Investment Fund K/S | Company | 5.0% | 5.0% | 2023 |
Eydt Holding ApS | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Hannah Christen Michaud | Chief Executive Officer | 0 companies |
| Mikael Bach Eydt | Chief Executive Officer | 0 companies |
| Heidi Boye | Board of Directors | 0 companies |
| Sicco Dirk Roorda | Board of Directors | 0 companies |
| Steen Ulf Jensen | Board of Directors | 0 companies |