| Revenue | DKK 1,5M | +17% |
| EBITDA | DKK 93K | -45% |
| Net profit | DKK 50K | -68% |
| Total assets | DKK 1,1M | -10% |
| Equity | DKK 598K | -8% |
| Employees | 4 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 36 | 529 | 970 | 1.357 | 2.087 | 2.140 | 1.289 | 1.506 |
| Staff expenses | -357 | -850 | -564 | -1.312 | -1.594 | -1.654 | -1.121 | -1.413 |
| EBITDA | -321 | -320 | 407 | 45 | 493 | 486 | 169 | 93 |
| Depreciation & amort. | -8 | -17 | -18 | -18 | -268 | -9 | -0 | -0 |
| EBIT | -329 | -337 | 389 | 28 | 225 | 478 | 169 | 93 |
| Net financials | -4 | -25 | -8 | -15 | -13 | -6 | -1 | -21 |
| Profit before tax | -333 | -361 | 381 | 13 | 212 | 472 | 168 | 72 |
| Tax | -76 | -79 | 84 | 4 | 51 | 139 | 13 | 22 |
| Net profit | -257 | -282 | 297 | 9 | 162 | 333 | 155 | 50 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 148 | 287 | 996 | 1.294 | 797 | 1.279 | 1.239 | 1.115 |
| Equity | -157 | -439 | 310 | 319 | 481 | 693 | 648 | 598 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 305 | 726 | 686 | 975 | 317 | 586 | 590 | 500 |
| Total debt | 305 | 726 | 686 | 975 | 317 | 586 | 590 | 500 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Management | Management | 2020 | — | — |
ME Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
David Stougaard Holding ApS | Company | 50.0% | 50.0% | 2020 |
Holder 40 Holding ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| David Stougaard | Management | 0 companies |
| Mikkel Elliot Lindberg | Management | 0 companies |
| Brian Allan Hansen | Board of Directors | 0 companies |
| Lars Galvit | Board of Directors | 0 companies |
| Maja Meisner Larsen | Board of Directors | 0 companies |
| Thomas Cramer Dalsgaard | Board of Directors | 0 companies |