| Revenue | DKK -3M | -170% |
| EBITDA | DKK -3,3M | -263% |
| Net profit | DKK -3,3M | +36% |
| Total assets | DKK 13,9M | -61% |
| Equity | DKK -4,9M | -209% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 939 | 2.071 | 2.116 | 624 | -2.186 | 4.207 | -2.951 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -2.201 | -319 |
| EBITDA | 939 | 2.071 | 2.116 | 624 | -2.186 | 2.006 | -3.270 |
| Depreciation & amort. | -0 | -0 | -0 | -253 | -328 | -4.148 | -0 |
| EBIT | 939 | 2.071 | 2.116 | 371 | -2.514 | -2.141 | -3.270 |
| Net financials | -157 | -651 | -853 | -899 | -1.782 | -2.212 | -64 |
| Profit before tax | 782 | 1.421 | 1.263 | -529 | -4.296 | -4.353 | -3.334 |
| Tax | 172 | 313 | 278 | -116 | -885 | 870 | -0 |
| Net profit | 610 | 1.108 | 985 | -412 | -3.411 | -5.223 | -3.334 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 6.246 | 9.203 | 11.866 | 27.090 | 38.614 | 35.748 | 13.867 |
| Equity | 660 | 1.467 | 2.452 | 2.040 | 3.629 | -1.594 | -4.928 |
| Long-term debt | 0 | 0 | 0 | 2.277 | 1.801 | 1.576 | 1.079 |
| Short-term debt | 5.586 | 7.735 | 9.414 | 22.773 | 33.183 | 35.766 | 17.716 |
| Total debt | 5.586 | 7.735 | 9.414 | 25.050 | 34.984 | 37.343 | 18.795 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Management | Management | 2018 | — | — |
CL Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nordic DB Holding ApS | Company | 50.0% | 50.0% | 2023 |
| Individual | 20.0% | 20.0% | 2023 | |
HERA LENDERS ApS | Company | 20.0% | 20.0% | 2023 |
COUSIN CORP. ApS | Company | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Davidsen | Management | 0 companies |
| Christian Løvenkjær-Knudtzon | Management | 0 companies |
| Henrik Hvolbæk | Board of Directors | 0 companies |
| Kurt Grube Jensen | Board of Directors | 0 companies |
| Henrik Sebastian Thøger Nielsen | Chairman | 0 companies |
| Alexander Stig Paciorek Nielsen | Board of Directors | 0 companies |