| Revenue | DKK 2,9M | +17% |
| EBITDA | DKK -53K | +8% |
| Net profit | DKK -207K | -25% |
| Total assets | DKK 706K | -53% |
| Equity | DKK -258K | -400% |
| Employees | 4 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 2.067 | 2.734 | 3.703 | 1.172 | 1.171 | 2.472 | 2.899 |
| Staff expenses | -1.773 | -2.190 | -3.051 | -1.577 | -1.912 | -2.531 | -2.952 |
| EBITDA | 294 | 544 | 652 | -405 | -740 | -58 | -53 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -1 | -6 |
| EBIT | 294 | 544 | 652 | -405 | -740 | -59 | -59 |
| Net financials | -0 | -18 | -12 | -22 | -30 | 4 | -75 |
| Profit before tax | 294 | 526 | 640 | -427 | -770 | -55 | -97 |
| Tax | 66 | 118 | 141 | -92 | -129 | 111 | 110 |
| Net profit | 228 | 408 | 499 | -335 | -642 | -166 | -207 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.766 | 4.210 | 2.601 | 888 | 578 | 1.489 | 706 |
| Equity | 100 | 508 | 803 | 50 | 114 | -52 | -258 |
| Long-term debt | 66 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.600 | 1.373 | 1.798 | 838 | 464 | 1.541 | 964 |
| Total debt | 3.666 | 1.373 | 1.798 | 838 | 464 | 1.541 | 964 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Founder | Founder | 2018 | — | — |
AP Founder | Founder | 2018 | — | — |
CR Management | Management | 2018 | — | — |
JZ Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
ER Founder | Founder | 2018 | — | — |
MP Founder | Founder | 2018 | — | — |
RS Founder | Founder | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Rønnau | Founder | 0 companies |
| Anne Pilegaard Petersen | Founder | 0 companies |
| Claes Roger Dackegård | Management | 0 companies |
| Jenny Zhao | Chief Executive Officer | 0 companies |
| Emil Rothstein-Christensen | Founder | 0 companies |
| Mads Petter Kühnel Albretsen | Founder | 0 companies |
| Rune Sparre Geertsen | Founder | 0 companies |
| Ernst Erik Wilhelm Roll | Chairman | 0 companies |