| Revenue | DKK 13,5M | +59% |
| EBITDA | DKK 557K | +106% |
| Net profit | DKK 292K | +103% |
| Total assets | DKK 12,4M | +23% |
| Equity | DKK -1,2M | +81% |
| Employees | 11 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 20.355 | 19.146 | 16.399 | 8.463 | 13.469 |
| Staff expenses | -14.900 | -18.410 | -21.285 | -18.002 | -12.912 |
| EBITDA | 5.454 | 736 | -4.886 | -9.539 | 557 |
| Depreciation & amort. | -105 | -112 | -146 | -205 | -214 |
| EBIT | 5.349 | 623 | -5.032 | -9.744 | 343 |
| Net financials | -55 | -273 | -283 | -616 | -51 |
| Profit before tax | 5.294 | 350 | -5.315 | -10.360 | 292 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 5.294 | 350 | -5.315 | -10.360 | 292 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 18.570 | 13.591 | 10.813 | 10.137 | 12.428 |
| Equity | 9.163 | 9.513 | 4.198 | -6.162 | -1.164 |
| Long-term debt | 996 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.411 | 4.078 | 6.615 | 16.299 | 13.592 |
| Total debt | 9.407 | 4.078 | 6.615 | 16.299 | 13.592 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
SS Founder | Founder | 2018 |
MJ Founder | Founder | 2018 |
TJ Founder | Founder | 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90–99.99% | 90–99.99% | 2023 | |
| Individual | 5–9.99% | 5–9.99% | 2019 | |
| Individual | 5–9.99% | 5–9.99% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Shane Sayers | Founder | 0 companies |
| Morten Joachim Christensen | Founder | 0 companies |
| Trevor John Elphage Davies | Founder | 0 companies |
| Andrew McGahey | Board of Directors | 0 companies |