| Revenue | DKK 596K | -1067% |
| EBITDA | DKK -2M | +3% |
| Net profit | DKK -3M | -11% |
| Total assets | DKK 2M | -21% |
| Equity | DKK -3,8M | -374% |
| Employees | 4 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 683 | 753 | 154 | -219 | 424 | -62 | 596 |
| Staff expenses | -36 | -814 | -519 | -694 | -717 | -1.961 | -2.552 |
| EBITDA | 16 | -61 | -364 | -1.124 | -293 | -2.022 | -1.956 |
| Depreciation & amort. | -3 | -23 | -146 | -300 | -265 | -433 | -498 |
| EBIT | 13 | -84 | -510 | -1.424 | -558 | -2.455 | -2.454 |
| Net financials | -10 | -30 | -102 | -150 | 625 | -213 | -508 |
| Profit before tax | 3 | -114 | -613 | -1.574 | 67 | -2.668 | -2.962 |
| Tax | 0 | -19 | -119 | -18 | 156 | -0 | -0 |
| Net profit | 3 | -95 | -494 | -1.555 | -90 | -2.668 | -2.962 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 115 | 927 | 2.031 | 1.271 | 1.981 | 2.493 | 1.978 |
| Equity | 53 | 333 | -161 | -1.716 | -1.806 | -791 | -3.753 |
| Long-term debt | 0 | 0 | 268 | 216 | 14 | 84 | 47 |
| Short-term debt | 62 | 594 | 1.924 | 2.771 | 3.772 | 3.200 | 5.683 |
| Total debt | 62 | 594 | 2.192 | 2.987 | 3.787 | 3.284 | 5.730 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
JN Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cordius Capital ApS | Company | 33.3% | 33.3% | 2025 |
HV INVEST ApS | Company | 25.0% | 25.0% | 2025 |
PAASCH INVEST ApS | Company | 25.0% | 25.0% | 2025 |
N. STENFELDT & PARTNERS ApS | Company | 5.0% | 5.0% | 2023 |
| Individual | 5.0% | 0.0% | 2020 | |
Tulehøj Invest A/S | Company | 15.0% | 15.0% | 2023 |
NoerbConsultant IVS | Company | 33.3% | 33.3% | 2018 |
Thomas Barton ApS | Company | 5.0% | 5.0% | 2023 |
NIELS RANUM ApS | Company | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Thomsen | Chief Executive Officer | 0 companies |
| Jacques Nørbo | Management | 0 companies |
| Frederik Lønstrup Homann | Chairman | 0 companies |
| Hemming Van | Board of Directors | 0 companies |
| Svend Aage Dreist Hansen | Board of Directors | 0 companies |
| Birte Udsen Schmidt | Board of Directors | 0 companies |
| Flemming Paasch | Board of Directors | 0 companies |
| Jens Erik Bechmann Nissen | Board of Directors | 0 companies |
| Christian Cordius-Hansen | Board of Directors | 0 companies |