| Revenue | DKK 5,2M | -221% |
| EBITDA | DKK -9,6M | +47% |
| Net profit | DKK -13,5M | +33% |
| Total assets | DKK 72,6M | -7% |
| Equity | DKK 19,5M | -41% |
| Employees | 13 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -373 | -2.209 | -5.255 | -5.198 | -7.555 | -3.266 | -4.293 | 5.211 |
| Staff expenses | -421 | -4.419 | -8.434 | -10.243 | -9.965 | -12.963 | -13.639 | -14.790 |
| EBITDA | -794 | -6.628 | -13.689 | -15.441 | -17.520 | -16.229 | -17.932 | -9.579 |
| Depreciation & amort. | -0 | -0 | -94 | -553 | -5.641 | -5.762 | -5.937 | -6.033 |
| EBIT | -794 | -6.628 | -13.783 | -15.994 | -23.161 | -21.991 | -23.869 | -15.612 |
| Net financials | -50 | -397 | -934 | -724 | -951 | -2.118 | -2.159 | -1.803 |
| Profit before tax | -844 | -7.025 | -14.717 | -16.718 | -24.112 | -24.109 | -26.028 | -17.415 |
| Tax | -185 | -1.547 | -3.452 | -5.134 | -4.982 | -5.417 | -5.801 | -3.923 |
| Net profit | -659 | -5.478 | -11.265 | -11.584 | -19.130 | -18.692 | -20.227 | -13.492 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 6.592 | 52.460 | 64.215 | 74.065 | 84.378 | 99.801 | 77.698 | 72.598 |
| Equity | -609 | -6.087 | 9.648 | 21.064 | 31.934 | 33.242 | 33.015 | 19.523 |
| Long-term debt | 0 | 17.549 | 19.827 | 21.284 | 34.880 | 29.425 | 23.901 | 18.383 |
| Short-term debt | 7.201 | 40.998 | 34.556 | 30.445 | 15.547 | 34.363 | 18.022 | 31.153 |
| Total debt | 7.201 | 58.547 | 54.383 | 51.729 | 50.427 | 63.788 | 41.923 | 49.536 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OT Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
KW Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
OJ Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MENETA Holding A/S | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Thanning Roholdt | Chief Executive Officer | 0 companies |
| Kim Walther Østergaard | Chief Executive Officer | 0 companies |
| Ole Jensen Bang | Management | 0 companies |
| Johnny Haakonsson | Chairman | 0 companies |
| Jessica Wang Olsson | Board of Directors | 0 companies |
| Joseph J Maliekel | Chairman | 0 companies |
| Ole Magaard | Board of Directors | 0 companies |