| Revenue | DKK 166K | +406% |
| EBITDA | DKK 166K | +406% |
| Net profit | DKK -15K | +94% |
| Total assets | DKK 1,2M | -5% |
| Equity | DKK -2,1M | -1% |
| Employees | 5 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -135 | 545 | 223 | 181 | 465 | -30 | 33 | 166 |
| Staff expenses | -22 | -475 | -511 | -338 | -578 | -11 | -0 | -0 |
| EBITDA | -157 | 70 | -288 | -160 | -112 | -41 | 33 | 166 |
| Depreciation & amort. | -60 | -98 | -104 | -106 | -112 | -107 | -104 | -97 |
| EBIT | -218 | -28 | -392 | -266 | -224 | -148 | -72 | 69 |
| Net financials | -67 | -192 | -97 | -80 | -254 | -149 | -149 | -116 |
| Profit before tax | -284 | -220 | -489 | -346 | -478 | -297 | -220 | -47 |
| Tax | 3 | 1 | -11 | -5 | -47 | 6 | 8 | -32 |
| Net profit | -287 | -221 | -478 | -340 | -430 | -304 | -229 | -15 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.753 | 1.685 | 1.715 | 1.522 | 1.490 | 1.427 | 1.240 | 1.176 |
| Equity | -87 | -308 | -787 | -1.127 | -1.557 | -1.861 | -2.090 | -2.104 |
| Long-term debt | 1.174 | 918 | 1.049 | 820 | 616 | 668 | 142 | 90 |
| Short-term debt | 663 | 1.072 | 1.454 | 1.829 | 2.432 | 2.621 | 3.188 | 3.190 |
| Total debt | 1.837 | 1.989 | 2.502 | 2.649 | 3.048 | 3.288 | 3.330 | 3.280 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
CK Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
BV Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Opprop Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Mathias Erbo Kryspin | Chief Executive Officer | 0 companies |
| Christian Kaae Bergin | Chief Executive Officer | 0 companies |
| Bjarke Vium Søndergaard | Chief Executive Officer | 0 companies |
| Mathias Dahlerup Krarup | Board of Directors | 0 companies |
| Simon Kristian Frøsig | Board of Directors | 0 companies |