| Revenue | DKK 0 | — |
| EBITDA | DKK -61K | +91% |
| Net profit | DKK 367K | +100% |
| Total assets | DKK 971K | -100% |
| Equity | DKK 957K | -100% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 437.250 | 274.222 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -31.880 | -38.071 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 106.368 | 28.482 | -50 | -2 | -1.221 | -643 | -61 |
| Depreciation & amort. | -59.200 | -68.338 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 47.168 | -39.856 | -50 | -2 | -1.221 | -643 | -61 |
| Net financials | -29.029 | -31.165 | 6.564 | -74.033 | -151.313 | -257.781 | 368 |
| Profit before tax | 18.139 | -71.021 | 6.514 | -74.035 | -152.534 | -258.424 | 368 |
| Tax | 22.466 | 3.594 | 551 | 824 | 628 | 1.616 | 1 |
| Net profit | -4.327 | -74.615 | 5.963 | -74.859 | -153.162 | -260.040 | 367 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.004.294 | 1.063.878 | 561.695 | 991.263 | 902.541 | 714.487 | 971 |
| Equity | 446.073 | 463.153 | 560.887 | 991.238 | 900.738 | 702.576 | 957 |
| Long-term debt | 365.264 | 431.731 | 783 | 0 | 0 | 1.615 | 3 |
| Short-term debt | 188.804 | 158.106 | 25 | 25 | 1.803 | 10.296 | 11 |
| Total debt | 554.068 | 589.837 | 808 | 25 | 1.803 | 11.911 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Founder | Founder | 2018 | — | — |
LA Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MF Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2023 | |
WAMA CONSULT ApS | Company | 25.0% | 25.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Nielsen | Founder | 0 companies |
| Lars Andreas Helgstrand | Chief Executive Officer | 0 companies |
| Marianne Fog Jørgensen | Management | 0 companies |
| Michael Toxværd Hansen | Board of Directors | 0 companies |
| Tomas Simons | Chairman | 0 companies |
| Kaspar Ronald Kristiansen | Chairman | 0 companies |
| Nicklas Skou Guldberg | Board of Directors | 0 companies |
| Niels Thomas Heering | Board of Directors | 0 companies |
| Kasper Tams Kitaj | Board of Directors | 0 companies |