| Revenue | DKK 5,9M | +94% |
| EBITDA | DKK 269K | +124% |
| Net profit | DKK 48K | +104% |
| Total assets | DKK 6,6M | +96% |
| Equity | DKK 1,8M | +3% |
| Employees | 21 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -23 | -23 | 404 | 2.302 | 3.143 | 3.055 | 5.919 |
| Staff expenses | -0 | -172 | -2.023 | -2.868 | -3.658 | -4.174 | -5.650 |
| EBITDA | -23 | -195 | -1.619 | -566 | -515 | -1.120 | 269 |
| Depreciation & amort. | -0 | -0 | -45 | -200 | -1.264 | -82 | -86 |
| EBIT | -23 | -195 | -1.664 | -766 | -1.779 | -1.202 | 183 |
| Net financials | 0 | -13 | -56 | -27 | 1.266 | -52 | -135 |
| Profit before tax | -23 | -208 | -1.720 | -793 | -513 | -1.254 | 48 |
| Tax | -0 | -0 | -0 | -129 | -324 | -0 | -0 |
| Net profit | -23 | -208 | -1.720 | -664 | -189 | -1.254 | 48 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.687 | 2.498 | 2.304 | 4.733 | 5.161 | 3.375 | 6.623 |
| Equity | 2.677 | 2.469 | 749 | 1.186 | 1.997 | 1.743 | 1.791 |
| Long-term debt | 0 | 0 | 135 | 1.433 | 140 | 145 | 2.218 |
| Short-term debt | 10 | 28 | 1.420 | 2.114 | 3.025 | 1.487 | 2.613 |
| Total debt | 10 | 28 | 1.555 | 3.547 | 3.164 | 1.632 | 4.831 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
LK Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cirkulær Nord Fonden | Company | 100.0% | 100.0% | 2022 |
GAMLE MURSTEN ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Michael Madsen | Chief Executive Officer | 0 companies |
| Mikkel Kastrup | Chief Executive Officer | 0 companies |
| Lars Krabbe | Chief Executive Officer | 0 companies |
| Brian Poul Kjær | Board of Directors | 0 companies |
| Steen Breining Lohse | Board of Directors | 0 companies |
| Jannik Tharben Buchholz | Board of Directors | 0 companies |
| Niels Otman Larsen | Board of Directors | 0 companies |
| Henrik Hagbarth | Chairman | 0 companies |
| Lars Bundgaard Sørensen | Board of Directors | 0 companies |
| Klavs Valdemar Gravesen | Chairman | 0 companies |
| Claus Bjørn Billehøj | Board of Directors | 0 companies |
| Birger Møllevang | Board of Directors | 0 companies |
| Claus Juul Nielsen | Chairman | 0 companies |
| Jørgen Michael Bing | Board of Directors | 0 companies |
| Thorkil Flensmark Bartholdy Neergaard | Chairman | 0 companies |