| Revenue | DKK 19,5M | +21% |
| EBITDA | DKK 2,4M | +313% |
| Net profit | DKK 1,5M | +869% |
| Total assets | DKK 8,2M | +13% |
| Equity | DKK 451K | +143% |
| Employees | 31 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.177 | 2.678 | 8.295 | 15.801 | 17.854 | 12.153 | 16.126 | 19.458 |
| Staff expenses | -1.023 | -2.574 | -7.664 | -15.614 | -18.309 | -14.817 | -15.554 | -17.093 |
| EBITDA | 154 | 104 | 632 | 188 | -455 | -2.664 | 573 | 2.365 |
| Depreciation & amort. | -5 | -6 | -33 | -231 | -360 | -431 | -368 | -159 |
| EBIT | 150 | 98 | 599 | -44 | -815 | -3.095 | 205 | 2.206 |
| Net financials | -1 | -6 | -14 | -11 | -271 | -747 | -390 | -246 |
| Profit before tax | 149 | 92 | 585 | -55 | -1.086 | -3.842 | -185 | 1.961 |
| Tax | 35 | 27 | 134 | -9 | -191 | -699 | 11 | 459 |
| Net profit | 114 | 65 | 450 | -46 | -895 | -3.143 | -195 | 1.502 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 465 | 665 | 4.773 | 8.714 | 8.148 | 6.820 | 7.222 | 8.156 |
| Equity | 114 | 179 | 629 | 183 | -712 | -855 | -1.050 | 451 |
| Long-term debt | 0 | 68 | 262 | 533 | 1.820 | 1.021 | 898 | 674 |
| Short-term debt | 351 | 419 | 3.876 | 7.962 | 7.040 | 6.654 | 7.374 | 7.031 |
| Total debt | 351 | 487 | 4.138 | 8.495 | 8.860 | 7.675 | 8.272 | 7.704 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
US Management | Management | 2017 | — | — |
MR Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Rocket Factory ApS | Company | 33.3% | 33.3% | 2023 |
MRued ApS | Company | 15.0% | 15.0% | 2023 |
JHK ApS | Company | 15.0% | 15.0% | 2023 |
SVARRER ApS | Company | 10.0% | 10.0% | 2023 |
Boogie Wonderland ApS | Company | 10.0% | 10.0% | 2024 |
David Poulsen Holding IVS | Company | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrich Svarrer | Management | 0 companies |
| Mads Rued Schleicher | Management | 0 companies |
| Thomas Bogh Rasmussen | Board of Directors | 0 companies |
| Simon Svarrer | Chairman | 0 companies |