| Revenue | DKK 6,6M | +282% |
| EBITDA | DKK -32,2M | -168% |
| Net profit | DKK -35,6M | -191% |
| Total assets | DKK 43,7M | +53% |
| Equity | DKK 36,6M | +46% |
| Employees | 54 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 356 | 593 | -118 | 1.969 | 1.729 | 6.603 |
| Staff expenses | -54 | -602 | -2.210 | -7.040 | -13.759 | -38.851 |
| EBITDA | 302 | -8 | -2.328 | -5.071 | -12.030 | -32.248 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -394 | -3.171 |
| EBIT | 302 | -8 | -2.328 | -5.071 | -12.424 | -35.418 |
| Net financials | -0 | -4 | -28 | -411 | 202 | -139 |
| Profit before tax | 302 | -12 | -2.357 | -5.482 | -12.222 | -35.558 |
| Tax | 68 | -65 | -708 | -844 | -0 | -0 |
| Net profit | 235 | 52 | -1.649 | -4.639 | -12.222 | -35.558 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 701 | 1.999 | 6.140 | 28.220 | 28.632 | 43.713 |
| Equity | 245 | 1.347 | 5.534 | 26.894 | 25.058 | 36.563 |
| Long-term debt | 363 | 300 | 0 | 0 | 0 | 0 |
| Short-term debt | 93 | 158 | 606 | 1.326 | 3.574 | 7.150 |
| Total debt | 456 | 458 | 606 | 1.326 | 3.574 | 7.150 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Management | Management | 2018 | — | — |
CG Management | Management | 2019 | — | — |
MN Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
NPF TECHNOLOGIES ApS | Company | 5.0% | 5.0% | 2020 |
Gron Industries ApS | Company | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Storgaard | Management | 0 companies |
| Carl-Emil Grøn Fuglesang | Management | 0 companies |
| Magnus Nyborg Madsen | Management | 0 companies |
| Lars Holger Dalgaard Andersen | Chairman | 0 companies |
| Nicholas Peter Francis | Board of Directors | 0 companies |