| Revenue | DKK 4M | +13% |
| EBITDA | DKK -235K | +37% |
| Net profit | DKK -157K | +49% |
| Total assets | DKK 3,3M | -27% |
| Equity | DKK -366K | -75% |
| Employees | 5 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 1.325 | 4.544 | 5.347 | 4.832 | 3.546 | 3.998 |
| Staff expenses | -1.796 | -3.164 | -3.665 | -4.078 | -3.920 | -4.233 |
| EBITDA | -471 | -530 | 761 | -226 | -374 | -235 |
| Depreciation & amort. | -5 | -10 | -13 | -8 | -5 | -5 |
| EBIT | -476 | -540 | 747 | -235 | -379 | -240 |
| Net financials | 5 | -7 | -8 | 1 | -11 | 43 |
| Profit before tax | -471 | -547 | 739 | -234 | -390 | -197 |
| Tax | -102 | -119 | 163 | -51 | -85 | -40 |
| Net profit | -369 | -428 | 576 | -184 | -306 | -157 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 970 | 2.663 | 2.673 | 2.345 | 4.509 | 3.308 |
| Equity | 131 | -296 | 280 | 96 | -209 | -366 |
| Long-term debt | 552 | 1.469 | 1.469 | 1.469 | 1.469 | 1.469 |
| Short-term debt | 286 | 1.490 | 924 | 780 | 3.249 | 2.205 |
| Total debt | 839 | 2.959 | 2.393 | 2.249 | 4.718 | 3.674 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
NH Founder | Founder | 2018 | — | — |
DK Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 25.0% | 25.0% | 2018 | |
| Individual | 25.0% | 25.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Marner Myllerup | Chief Executive Officer | 0 companies |
| Niels Holme Pedersen | Founder | 0 companies |
| Denis Kirchhübel | Chief Executive Officer | 0 companies |
| Ove Heitmann Hansen | Board of Directors | 0 companies |
| Bjarne Andre Asheim | Chairman | 0 companies |