| Revenue | DKK -7,4M | +110% |
| EBITDA | DKK -10,1M | -81% |
| Net profit | DKK -10,5M | -72% |
| Total assets | DKK 19,9M | -3% |
| Equity | DKK -8,9M | -670% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -3.077 | -2.493 | 739 | -3.498 | -7.363 |
| Staff expenses | -1.805 | -1.893 | -1.832 | -2.069 | -2.726 |
| EBITDA | -4.882 | -4.386 | -1.394 | -5.567 | -10.090 |
| Depreciation & amort. | -187 | -40 | -40 | -40 | -40 |
| EBIT | -5.069 | -4.426 | -1.434 | -5.607 | -10.130 |
| Net financials | -287 | -289 | -755 | -813 | -1.275 |
| Profit before tax | -5.356 | -4.715 | -2.188 | -6.094 | -10.779 |
| Tax | -0 | 433 | -345 | -0 | -279 |
| Net profit | -5.356 | -5.148 | -1.843 | -6.094 | -10.500 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 27.095 | 26.441 | 23.807 | 20.494 | 19.934 |
| Equity | -4.347 | -9.495 | 2.661 | 1.567 | -8.933 |
| Long-term debt | 13.691 | 6.744 | 3.405 | 3.371 | 0 |
| Short-term debt | 24.597 | 29.192 | 17.740 | 15.557 | 28.868 |
| Total debt | 38.288 | 35.936 | 21.145 | 18.927 | 28.868 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MC Management | Management | 2024 |
| Former (3) | ||
AB Management | Management | 2018 – 2019 |
EQ Management | Management | 2024 – 2024 |
CS Management | Management | 2019 – 2024 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| André Benjamin Torp | Management | 0 companies |
| Mads Christian Friis | Management | 0 companies |
| Eric Qing Zou | Management | 0 companies |
| Christian Steen Laursen | Management | 0 companies |