| Revenue | DKK -56K | +78% |
| EBITDA | DKK -58K | -122% |
| Net profit | DKK 5M | +106% |
| Total assets | DKK 31,3M | +47% |
| Equity | DKK 24M | +25% |
| Employees | 11 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | 513 | 400 | 206 | 34 | 93 | -36 | -31 | -56 |
| Staff expenses | -214 | -0 | -367 | -91 | -87 | -242 | -131 | -288 | -2 |
| EBITDA | -231 | 513 | 767 | 297 | 121 | 334 | -167 | 257 | -58 |
| Depreciation & amort. | -10 | -144 | -164 | -164 | -219 | -243 | -181 | -0 | -0 |
| EBIT | -242 | 369 | 603 | 133 | -98 | 91 | -348 | 257 | -58 |
| Net financials | 2.024 | 1.356 | 1.540 | 3.131 | 4.355 | 5.523 | 2.681 | 2.234 | 5.037 |
| Profit before tax | 1.782 | 1.739 | 2.179 | 3.264 | 4.256 | 5.615 | 2.333 | 2.491 | 4.980 |
| Tax | -0 | -0 | -0 | -0 | -28 | 23 | -73 | 59 | -35 |
| Net profit | 1.900 | 1.735 | 2.077 | 3.255 | 4.284 | 5.592 | 2.406 | 2.432 | 5.014 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.501 | 13.978 | 16.976 | 18.159 | 20.836 | 26.049 | 18.313 | 21.264 | 31.315 |
| Equity | 1.950 | 3.684 | 5.761 | 9.016 | 13.300 | 18.892 | 16.714 | 19.146 | 23.954 |
| Long-term debt | 7.100 | 6.300 | 5.500 | 4.700 | 3.200 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.317 | 3.850 | 5.605 | 4.358 | 4.239 | 7.027 | 1.490 | 2.118 | 7.361 |
| Total debt | 9.417 | 10.150 | 11.105 | 9.058 | 7.439 | 7.027 | 1.490 | 2.118 | 7.361 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Management | Management | 2017 | — | — |
MN Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 100.0% | 2026 | |
SH CAPITAL ApS | Company | 10.0% | 0.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Hansen | Management | 0 companies |
| Marianne Nielsen | Management | 0 companies |