| Revenue | DKK 4M | +69% |
| EBITDA | DKK 725K | +444% |
| Net profit | DKK -103K | +81% |
| Total assets | DKK 5,1M | +33% |
| Equity | DKK 620K | +129% |
| Employees | 9 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | -48 | -295 | -588 | 61 | 2.355 | 2.368 | 4.002 |
| Staff expenses | -0 | -0 | -979 | -2.126 | -2.338 | -1.852 | -2.235 | -3.277 |
| EBITDA | -16 | -48 | -1.274 | -2.715 | -2.277 | 504 | 133 | 725 |
| Depreciation & amort. | -0 | -0 | -4 | -11 | -11 | -33 | -404 | -625 |
| EBIT | -16 | -48 | -1.278 | -2.726 | -2.288 | 471 | -271 | 100 |
| Net financials | -0 | -0 | -4 | -104 | -109 | -111 | -275 | -203 |
| Profit before tax | -16 | -48 | -1.283 | -2.830 | -2.397 | 360 | -546 | -103 |
| Tax | -4 | -11 | 2 | -670 | -262 | -0 | -0 | -0 |
| Net profit | -12 | -38 | -1.285 | -2.159 | -2.135 | 360 | -546 | -103 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 51 | 13 | 290 | 1.406 | 351 | 2.901 | 3.806 | 5.074 |
| Equity | 38 | -0 | -325 | -984 | -2.119 | 241 | 271 | 620 |
| Long-term debt | 0 | 0 | 0 | 2.086 | 2.188 | 1.546 | 1.484 | 527 |
| Short-term debt | 13 | 13 | 615 | 304 | 282 | 1.115 | 2.051 | 3.928 |
| Total debt | 13 | 13 | 615 | 2.390 | 2.470 | 2.661 | 3.535 | 4.454 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2021 | — | — |
NE Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
N.E. BIDSTRUP HOLDING ApS | Company | 66.7% | 66.7% | 2022 |
SE FINANS A/S | Company | 10.0% | 10.0% | 2024 |
RL HOLDING, AALBORG ApS | Company | 10.0% | 10.0% | 2023 |
MDHHDJ Holding ApS | Company | 5.0% | 5.0% | 2021 |
HSP Million Holding ApS | Company | 10.0% | 10.0% | 2018 |
Eindom ApS | Company | 10.0% | 10.0% | 2021 |
X-Men HQ Holding ApS | Company | 25.0% | 25.0% | 2019 |
RSS9990 ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Sørensen | Management | 0 companies |
| Niels Erik Bidstrup | Chief Executive Officer | 0 companies |
| Rune Lykkegaard Petersen | Board of Directors | 0 companies |
| Rasmus Secher Schultz | Board of Directors | 0 companies |
| Werner Helmuth Storm Valeur | Board of Directors | 0 companies |
| Anders Ibsen Melballe | Board of Directors | 0 companies |
| Henrik Dahl Jeppesen | Chairman | 0 companies |
| Lars Engbork | Board of Directors | 0 companies |
| Mogens Schultz | Board of Directors | 0 companies |