| Revenue | DKK 3,9M | +32% |
| EBITDA | DKK 55K | +111% |
| Net profit | DKK -344K | +64% |
| Total assets | DKK 2,7M | +54% |
| Equity | DKK -7,6M | -5% |
| Employees | 5 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | -795 | 1.693 | 1.982 | 3.139 | 3.195 | 2.948 | 3.894 |
| Staff expenses | -3.264 | -3.139 | -3.166 | -3.252 | -3.398 | -3.447 | -3.839 |
| EBITDA | -4.059 | -1.446 | -1.184 | -114 | -203 | -499 | 55 |
| Depreciation & amort. | -50 | -79 | -82 | -82 | -82 | -60 | -19 |
| EBIT | -4.109 | -1.525 | -1.266 | -196 | -285 | -558 | 36 |
| Net financials | -48 | -190 | -297 | -353 | -383 | -405 | -380 |
| Profit before tax | -4.157 | -1.715 | -1.563 | -549 | -668 | -963 | -344 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -4.157 | -1.715 | -1.563 | -549 | -668 | -963 | -344 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.749 | 2.010 | 2.034 | 2.299 | 2.104 | 1.780 | 2.739 |
| Equity | -4.107 | -5.822 | -7.385 | -7.934 | -8.601 | -7.265 | -7.609 |
| Long-term debt | 66 | 6.448 | 8.359 | 8.954 | 9.551 | 7.890 | 8.892 |
| Short-term debt | 6.790 | 1.383 | 1.061 | 1.279 | 1.154 | 1.155 | 1.456 |
| Total debt | 6.856 | 7.831 | 9.419 | 10.233 | 10.706 | 9.044 | 10.348 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 2023 | — | — |
LI Management | Management | 2019 | — | — |
JH Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Märtha Cecilia Hasselgren | Management | 0 companies |
| Leif Ivansson | Management | 0 companies |
| John Hansen | Management | 0 companies |
| Thomas Meen | Board of Directors | 0 companies |
| Adrian Lutze | Board of Directors | 0 companies |
| Fabian Benedikt Grönke | Board of Directors | 0 companies |
| Markus Püllen | Chairman | 0 companies |