| Revenue | DKK -22K | +10% |
| EBITDA | DKK -22K | -83% |
| Net profit | DKK 10,6M | +49% |
| Total assets | DKK 56,8M | +17% |
| Equity | DKK 54,1M | +15% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -55 | -30 | -12 | -20 | -22 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -55 | -30 | -12 | -12 | -22 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -55 | -30 | -12 | -12 | -22 |
| Net financials | 1.465 | 6.618 | 10.186 | 7.142 | 10.574 |
| Profit before tax | 1.410 | 6.588 | 10.174 | 7.122 | 10.552 |
| Tax | -0 | -50 | -0 | -0 | -40 |
| Net profit | 1.410 | 6.638 | 10.174 | 7.122 | 10.592 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 29.642 | 37.780 | 44.947 | 48.569 | 56.761 |
| Equity | 29.616 | 36.254 | 43.428 | 47.050 | 54.142 |
| Long-term debt | 0 | 0 | 0 | 0 | 68.968 |
| Short-term debt | 26 | 1.526 | 1.519 | 1.519 | 2.619 |
| Total debt | 26 | 1.526 | 1.519 | 1.519 | 2.619 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
NS Management | Management | 2025 |
BS Management | Management | 2023 |
SM Management | Management | 2023 |
| Former (3) | ||
KN Management | Management | 2017 – 2021 |
MH Management | Management | 2023 – 2025 |
ED Management | Management | 2021 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Chairman | 2017 | |
| Board of Directors | 2017 | |
| Former (2) | ||
| Board of Directors | 2017 – 2022 | |
| Board of Directors | 2017 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2022 | |
| Company | 10–14.99% | 10–14.99% | 2026 | |
| Company | 10–14.99% | 10–14.99% | 2026 | |
| Company | 10–14.99% | 10–14.99% | 2026 | |
| Company | 10–14.99% | 10–14.99% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2026 | |
| Company | 10–14.99% | 10–14.99% | 2026 | |
| Company | 15–19.99% | 15–19.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2022 | |
| Company | 20–24.99% | 20–24.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Salling Rasmussen | Management | 0 companies |
| Bent Schønning Lauritsen | Management | 0 companies |
| Klaus Nielsen | Management | 0 companies |
| Mikkel Hjorth Sølvsten | Management | 0 companies |
| Esben Dybdal Klausen | Management | 0 companies |
| Stefan Mørn Østergaard Mikkelsen | Management | 0 companies |
| Jan Krarup Frederiksen | Board of Directors | 0 companies |
| Frederik Vinther Christiansen | Board of Directors | 0 companies |
| Jakob Nautrup | Board of Directors | 0 companies |
| Bjørn Krogh Andersen | Chairman | 0 companies |
| Martin Finderup | Board of Directors | 0 companies |
| Klaus Nielsen | Board of Directors | 0 companies |