| Revenue | DKK -60K | -19% |
| EBITDA | DKK -60K | +19% |
| Net profit | DKK -69K | +4% |
| Total assets | DKK 24,4M | +80% |
| Equity | DKK -129K | -116% |
| Employees | — | — |
| Item | 2021 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -75 | -95 | -23 | -74 | -60 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -75 | -95 | -23 | -74 | -60 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -75 | -95 | -23 | -74 | -60 |
| Net financials | -14 | 2 | -4 | -4 | -28 |
| Profit before tax | -89 | -94 | -27 | -79 | -89 |
| Tax | -20 | -21 | -5 | -6 | -20 |
| Net profit | -70 | -73 | -22 | -72 | -69 |
| Item | 2021 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.483 | 5.540 | 7.259 | 13.571 | 24.408 |
| Equity | 108 | 35 | 13 | -60 | -129 |
| Long-term debt | 819 | 0 | 0 | 0 | 0 |
| Short-term debt | 555 | 5.504 | 7.246 | 13.630 | 24.537 |
| Total debt | 1.375 | 5.504 | 7.246 | 13.630 | 24.537 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JR Management | Management | 2022 |
| Former (1) | ||
TV Management | Management | 2018 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2022 | |
| Board of Directors | 2024 | |
| Former (6) | ||
| Board of Directors | 2019 – 2022 | |
| Board of Directors | 2022 – 2024 | |
| Board of Directors | 2019 – 2022 | |
| Chairman | 2019 – 2022 | |
| Board of Directors | 2019 – 2022 | |
| Board of Directors | 2021 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Rasmussen | Management | 0 companies |
| Thomas Vang Jørgensen | Management | 0 companies |
| Gorm Rambøll Jessen | Board of Directors | 0 companies |
| Søren Rasmussen | Chairman | 0 companies |
| Jakob Kirkegaard Kortbæk | Board of Directors | 0 companies |
| Jeppe Udby | Board of Directors | 0 companies |
| Per Kragelund | Board of Directors | 0 companies |
| Jens Verner Pedersen | Chairman | 0 companies |
| Peter Drejer Christensen | Board of Directors | 0 companies |
| Brian Fruergaard-Roed | Board of Directors | 0 companies |