| Revenue | DKK 886K | +217% |
| EBITDA | DKK -478K | -172% |
| Net profit | DKK -342K | -94% |
| Total assets | DKK 1,1M | +141% |
| Equity | DKK -106K | -145% |
| Employees | 2 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 214 | 168 | 277 | 693 | 826 | 279 | 886 |
| Staff expenses | -230 | -189 | -253 | -627 | -411 | -455 | -1.364 |
| EBITDA | -16 | -21 | 24 | 65 | 415 | -176 | -478 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -16 | -21 | 24 | 65 | 415 | -176 | -478 |
| Net financials | 0 | -1 | -1 | -1 | -0 | -0 | -3 |
| Profit before tax | -16 | -21 | 23 | 64 | 415 | -176 | -481 |
| Tax | -3 | -5 | 5 | 16 | 92 | -0 | -140 |
| Net profit | -12 | -16 | 18 | 49 | 323 | -176 | -342 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 68 | 45 | 292 | 173 | 582 | 449 | 1.079 |
| Equity | 38 | 21 | 39 | 88 | 411 | 235 | -106 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 30 | 24 | 253 | 85 | 170 | 213 | 1.186 |
| Total debt | 30 | 24 | 253 | 85 | 170 | 213 | 1.186 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HN Management | Management | 2018 | — | — |
MB Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M4 Invest ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Nygård Jørgensen | Management | 0 companies |
| Martin Blicher Sawhney | Management | 0 companies |