| Revenue | DKK 12,8M | +10% |
| EBITDA | DKK 1,3M | +39% |
| Net profit | DKK 1,3M | -21% |
| Total assets | DKK 6,3M | +33% |
| Equity | DKK 3,5M | +59% |
| Employees | 37 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.211 | 11.506 | 11.211 | 11.641 | 12.849 |
| Staff expenses | -8.108 | -11.711 | -11.692 | -10.736 | -11.592 |
| EBITDA | 103 | -205 | -481 | 905 | 1.257 |
| Depreciation & amort. | -45 | -59 | -59 | -64 | -58 |
| EBIT | 58 | -264 | -540 | 841 | 1.199 |
| Net financials | -318 | -61 | 52 | 36 | 76 |
| Profit before tax | -260 | -324 | -487 | 877 | 1.274 |
| Tax | -0 | -0 | -0 | -750 | -9 |
| Net profit | -260 | -324 | -487 | 1.627 | 1.283 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.922 | 3.873 | 3.377 | 4.731 | 6.287 |
| Equity | -4.628 | 1.047 | 560 | 2.187 | 3.470 |
| Long-term debt | 511 | 140 | 143 | 148 | 153 |
| Short-term debt | 11.039 | 2.686 | 2.673 | 2.396 | 2.664 |
| Total debt | 11.550 | 2.826 | 2.817 | 2.544 | 2.817 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MR Chief Executive Officer | Chief Executive Officer | 2021 |
| Former (3) | ||
FB Management | Management | 2019 – 2020 |
NB Chief Executive Officer | Chief Executive Officer | 2019 – 2021 |
JU Management | Management | 2018 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Former (3) | ||
| Chairman | 2018 – 2020 | |
| Board of Directors | 2020 – 2021 | |
| Board of Directors | 2018 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Robert Nykjær-Fisher | Chief Executive Officer | 0 companies |
| Finn Birkjær Nielsen | Management | 0 companies |
| Niels Bonkegaard | Chief Executive Officer | 0 companies |
| Jeanette Ulf Damsholt | Management | 0 companies |
| Peer Heldgaard Kristensen | Chairman | 0 companies |
| Ditte Birkjær Boll | Board of Directors | 0 companies |
| Peter Bjerring | Chairman | 0 companies |
| Thomas Rasmussen | Board of Directors | 0 companies |
| Maria Heickendorff | Board of Directors | 0 companies |
| Jacob Sahlin Olesen | Board of Directors | 0 companies |