| Revenue | DKK 4,8M | -330% |
| EBITDA | DKK 2,9M | +196% |
| Net profit | DKK 1,8M | +144% |
| Total assets | DKK 17,6M | +91% |
| Equity | DKK 6,6M | +3911% |
| Employees | 5 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -105 | -62 | -558 | -995 | -2.066 | 4.750 |
| Staff expenses | -1 | -0 | -1.205 | -964 | -918 | -1.894 |
| EBITDA | -106 | -62 | -1.763 | -1.958 | -2.984 | 2.856 |
| Depreciation & amort. | -6 | -12 | -141 | -224 | -480 | -689 |
| EBIT | -112 | -74 | -1.904 | -2.183 | -3.464 | 2.167 |
| Net financials | -15 | -34 | -66 | -122 | -593 | -381 |
| Profit before tax | -128 | -108 | -1.970 | -2.305 | -4.057 | 1.786 |
| Tax | -27 | -25 | -511 | -577 | -0 | -0 |
| Net profit | -101 | -83 | -1.459 | -1.728 | -4.057 | 1.786 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 164 | 1.214 | 3.891 | 7.707 | 9.224 | 17.609 |
| Equity | -46 | 1.071 | 612 | 883 | -174 | 6.612 |
| Long-term debt | 148 | 102 | 1.000 | 5.040 | 7.398 | 7.275 |
| Short-term debt | 61 | 41 | 2.279 | 1.783 | 2.000 | 3.722 |
| Total debt | 209 | 143 | 3.279 | 6.823 | 9.398 | 10.997 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 2018 | — | — |
MO Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Anpartsselskabet af 17.6.2020 | Company | 66.7% | 66.7% | 2022 |
Anpartsselskabet af 27.9.2024 | Company | 15.0% | 15.0% | 2025 |
| Individual | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Høg Asp | Management | 0 companies |
| Morten Overgaard Ziwes | Management | 0 companies |
| Kim Kristian Jensen | Board of Directors | 0 companies |
| Niels Henrik Stæhr | Board of Directors | 0 companies |
| Andreas John Olaf Olsson | Board of Directors | 0 companies |
| Heini Hoff Brøndum | Board of Directors | 0 companies |
| Janus Skak Olufsen | Chairman | 0 companies |