| Revenue | DKK -6K | -97% |
| EBITDA | DKK -6K | +97% |
| Net profit | DKK -10K | +94% |
| Total assets | DKK 150K | -1% |
| Equity | DKK -1,5M | -1% |
| Employees | 5 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 231 | 214 | 5 | -101 | 10 | -171 | -6 |
| Staff expenses | -1.097 | -579 | -7 | -0 | -0 | -0 | -0 |
| EBITDA | -865 | -365 | -2 | -101 | 10 | -171 | -6 |
| Depreciation & amort. | -140 | -102 | -102 | -102 | -65 | -0 | -0 |
| EBIT | -1.005 | -467 | -105 | -204 | -54 | -171 | -6 |
| Net financials | -38 | -43 | -53 | -60 | -59 | -5 | -4 |
| Profit before tax | -1.043 | -510 | -158 | -264 | -113 | -177 | -10 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.043 | -510 | -158 | -264 | -113 | -177 | -10 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 573 | 442 | 425 | 302 | 241 | 152 | 150 |
| Equity | -243 | -754 | -912 | -1.176 | -1.289 | -1.466 | -1.476 |
| Long-term debt | 725 | 1.061 | 1.318 | 1.382 | 1.437 | 1.437 | 1.582 |
| Short-term debt | 90 | 134 | 18 | 96 | 93 | 180 | 44 |
| Total debt | 816 | 1.195 | 1.336 | 1.478 | 1.530 | 1.617 | 1.626 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2020 | — | — |
ZL Management | Management | 2018 | — | — |
EF Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Erik Frandsen Holding ApS | Company | 50.0% | 50.0% | 2018 |
NIKJ HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Malene Balsen Meier | Management | 0 companies |
| Zina Laura Bosse | Management | 0 companies |
| Erik Frandsen | Chief Executive Officer | 0 companies |
| Nikolaj Kromann Jørgensen | Board of Directors | 0 companies |