| Revenue | DKK 5,5M | +352% |
| EBITDA | DKK 41K | -46% |
| Net profit | DKK -597K | -719% |
| Total assets | DKK 7,2M | +510% |
| Equity | DKK -1,1M | -121% |
| Employees | 12 | — |
| Item | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.864 | 2.406 | 2.395 | 1.208 | 5.462 |
| Staff expenses | -2.106 | -2.514 | -1.988 | -1.113 | -5.421 |
| EBITDA | -242 | -127 | 408 | 75 | 41 |
| Depreciation & amort. | -66 | -185 | -179 | -88 | -573 |
| EBIT | -308 | -312 | 229 | -13 | -533 |
| Net financials | -20 | -80 | -108 | -34 | -231 |
| Profit before tax | -328 | -392 | 121 | -47 | -764 |
| Tax | -73 | 74 | -0 | -143 | -166 |
| Net profit | -255 | -465 | 121 | 96 | -597 |
| Item | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.558 | 1.231 | 1.022 | 1.177 | 7.186 |
| Equity | -244 | -710 | -589 | -493 | -1.090 |
| Long-term debt | 178 | 0 | 187 | 0 | 0 |
| Short-term debt | 1.625 | 1.941 | 1.424 | 1.670 | 8.276 |
| Total debt | 1.803 | 1.941 | 1.611 | 1.670 | 8.276 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
EP Management | Management | 2019 |
MM Management | Management | 2021 |
NN Founder | Founder | 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2024 | |
| Deputy Chairman | 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Company | 50–66.65% | 50–66.65% | 2019 | |
| Company | 50–66.65% | 50–66.65% | 2019 | |
| Company | 50–66.65% | 50–66.65% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Elisabeth Pontoppidan | Management | 0 companies |
| Mette Marie Rauer Larsen | Management | 0 companies |
| Nanna Nørholm Henriksen | Founder | 0 companies |
| Michael Baastrup Munk | Chairman | 0 companies |
| Helle Nørgaard Andreasen | Deputy Chairman | 0 companies |