| Revenue | DKK -449K | +592% |
| EBITDA | DKK -449K | -592% |
| Net profit | DKK -344K | +26% |
| Total assets | DKK 1,7M | -17% |
| Equity | DKK -4,7M | -8% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -46 | -740 | -115 | 86 | -493 | -219 | -65 | -449 |
| Staff expenses | -238 | -782 | -500 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -284 | -1.522 | -615 | 86 | -493 | -219 | -65 | -449 |
| Depreciation & amort. | -4 | -149 | -241 | -242 | -243 | -243 | -244 | -245 |
| EBIT | -289 | -1.671 | -855 | -156 | -736 | -462 | -309 | -694 |
| Net financials | -47 | -138 | -236 | -185 | -214 | -242 | -256 | -267 |
| Profit before tax | -336 | -1.810 | -1.092 | -341 | -950 | -704 | -565 | -960 |
| Tax | -0 | -248 | -307 | -145 | -207 | 107 | -101 | -616 |
| Net profit | -336 | -1.562 | -784 | -196 | -743 | -812 | -464 | -344 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.424 | 3.127 | 2.684 | 2.656 | 2.622 | 2.225 | 2.067 | 1.709 |
| Equity | 164 | -1.398 | -2.182 | -2.378 | -3.121 | -3.933 | -4.397 | -4.741 |
| Long-term debt | 797 | 708 | 572 | 427 | 276 | 135 | 0 | 0 |
| Short-term debt | 463 | 3.817 | 4.294 | 4.607 | 5.467 | 6.023 | 6.464 | 6.381 |
| Total debt | 1.260 | 4.524 | 4.866 | 5.034 | 5.743 | 6.158 | 6.464 | 6.381 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VM Management | Management | 2025 | — | — |
TL Management | Management | 2018 | — | — |
CF Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Denis M Holding ApS | Company | 33.3% | 33.3% | 2025 |
MILAN MARINOVIC HOLDING ApS | Company | 33.3% | 33.3% | 2025 |
Frisch Group Holding ApS | Company | 33.3% | 33.3% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Vukasin Marinovic | Management | 0 companies |
| Thomas Lindhardt | Management | 0 companies |
| Claus Frisch | Management | 0 companies |
| Milan Marinovic | Chairman | 0 companies |