| Revenue | DKK 1,6M | +45% |
| EBITDA | DKK 56K | +135% |
| Net profit | DKK -295K | +42% |
| Total assets | DKK 2,6M | -7% |
| Equity | DKK -1,2M | -33% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 324 | 1.014 | 1.050 | 1.137 | 1.647 |
| Staff expenses | -63 | -1.180 | -1.158 | -1.296 | -1.590 |
| EBITDA | 261 | -166 | -108 | -159 | 56 |
| Depreciation & amort. | -0 | -26 | -63 | -143 | -155 |
| EBIT | 261 | -192 | -171 | -303 | -99 |
| Net financials | -3 | -20 | -38 | -203 | -196 |
| Profit before tax | 259 | -212 | -209 | -506 | -295 |
| Tax | 57 | -46 | 60 | -0 | -0 |
| Net profit | 202 | -166 | -269 | -506 | -295 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 742 | 1.275 | 874 | 2.785 | 2.593 |
| Equity | 286 | -116 | -385 | -891 | -1.186 |
| Long-term debt | 85 | 564 | 591 | 2.729 | 2.936 |
| Short-term debt | 372 | 827 | 668 | 946 | 843 |
| Total debt | 456 | 1.391 | 1.259 | 3.676 | 3.779 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MB Management | Management | 2017 |
MA Management | Management | 2021 |
| Former (1) | ||
NK Management | Management | 2017 – 2020 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2021 | |
| Company | 25–33.32% | 25–33.32% | 2021 | |
| Individual | 25–33.32% | 25–33.32% | 2021 | |
| Individual | 25–33.32% | 25–33.32% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Bo Larsen | Management | 0 companies |
| Martin Andsager Kraglund | Management | 0 companies |
| Nikolaj Klein Hjort Saabye | Management | 0 companies |