| Revenue | DKK 2,8M | +152% |
| EBITDA | DKK -1,1M | +25% |
| Net profit | DKK -898K | +27% |
| Total assets | DKK 15,1M | +32% |
| Equity | DKK 12,2M | +21% |
| Employees | 7 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.719 | 415 | -1.405 | 1.106 | 2.787 |
| Staff expenses | -2.377 | -3.359 | -3.551 | -2.628 | -3.928 |
| EBITDA | 1.342 | -2.944 | -4.956 | -1.521 | -1.142 |
| Depreciation & amort. | -18 | -67 | -160 | -196 | -133 |
| EBIT | 1.324 | -3.011 | -5.117 | -1.718 | -1.274 |
| Net financials | -41 | -26 | -14 | -20 | -3 |
| Profit before tax | 1.284 | -3.037 | -5.131 | -1.738 | -1.278 |
| Tax | 44 | -955 | -1.124 | -507 | -379 |
| Net profit | 1.240 | -2.081 | -4.007 | -1.231 | -898 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 9.951 | 3.227 | 5.272 | 11.439 | 15.134 |
| Equity | 3.659 | 2.575 | 4.641 | 10.105 | 12.181 |
| Long-term debt | 38 | 89 | 0 | 0 | 896 |
| Short-term debt | 6.249 | 538 | 631 | 577 | 439 |
| Total debt | 6.287 | 626 | 631 | 577 | 1.335 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
MB Management | Management | 2017 – 2018 |
OJ Chief Executive Officer | Chief Executive Officer | 2018 – 2023 |
PE Chief Executive Officer | Chief Executive Officer | 2024 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2023 – 2025 | |
| Chairman | 2023 – 2025 | |
| Chairman | 2017 – 2023 | |
| Board of Directors | 2017 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2023 | |
| Individual | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Boisen | Management | 0 companies |
| Ole Johansen | Chief Executive Officer | 0 companies |
| Poul Erik Lund | Chief Executive Officer | 0 companies |
| Daniele Maraldi | Board of Directors | 0 companies |
| Andrea Maraldi | Chairman | 0 companies |
| Cheuk Fai Wong | Chairman | 0 companies |
| Bao Desheng | Board of Directors | 0 companies |