| Revenue | DKK 523K | -150% |
| EBITDA | DKK 449K | +121% |
| Net profit | DKK 439K | +115% |
| Total assets | DKK 2,1M | -47% |
| Equity | DKK 2M | +28% |
| Employees | 2 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -444 | 1.721 | 768 | -10 | -1.576 | -1.048 | 523 |
| Staff expenses | -0 | -0 | -190 | -537 | -366 | -767 | -1.047 | -74 |
| EBITDA | 59 | -444 | 1.531 | 232 | -376 | -2.343 | -2.116 | 449 |
| Depreciation & amort. | 0 | -22 | -75 | -85 | -86 | -38 | -33 | -15 |
| EBIT | 59 | -465 | 1.456 | 147 | -462 | -2.381 | -2.148 | 434 |
| Net financials | -0 | -55 | -3 | -113 | -103 | -285 | -153 | -12 |
| Profit before tax | 59 | -520 | 1.453 | 34 | -564 | -2.666 | -2.302 | 422 |
| Tax | -0 | -127 | 316 | 8 | -124 | -586 | 688 | -17 |
| Net profit | 59 | -394 | 1.137 | 25 | -440 | -2.080 | -2.989 | 439 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3 | 2.203 | 2.374 | 4.622 | 4.450 | 5.364 | 3.890 | 2.051 |
| Equity | -9 | -390 | 747 | 773 | 332 | -1.747 | 1.575 | 2.013 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 6.209 | 0 | 0 |
| Short-term debt | 12 | 2.593 | 1.592 | 3.826 | 4.118 | 903 | 2.315 | 37 |
| Total debt | 12 | 2.593 | 1.592 | 3.826 | 4.118 | 7.111 | 2.315 | 37 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Management | Management | 2022 | — | — |
ZO Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
New Shape Holding ApS | Company | 100.0% | 100.0% | 2022 |
Casper Foget Larsen Holding ApS | Company | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Feierskov Møller-Nielsen | Management | 0 companies |
| Zdenko Oliver Santini | Management | 0 companies |