| Revenue | DKK 5,3M | +148% |
| EBITDA | DKK -10K | +100% |
| Net profit | DKK -1,1M | +51% |
| Total assets | DKK 18,7M | +24% |
| Equity | DKK 4,9M | -18% |
| Employees | 13 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 593 | 1.503 | 1.811 | 2.148 | 5.334 |
| Staff expenses | -0 | -632 | -1.106 | -2.536 | -3.366 | -4.680 | -5.344 |
| EBITDA | -10 | -42 | -513 | -1.033 | -1.850 | -2.532 | -10 |
| Depreciation & amort. | -0 | -14 | -26 | -61 | -46 | -47 | -1.117 |
| EBIT | -10 | -56 | -539 | -1.093 | -1.896 | -2.578 | -1.127 |
| Net financials | -0 | -0 | -22 | -19 | 1 | -246 | -318 |
| Profit before tax | -10 | -56 | -560 | -1.112 | -1.895 | -2.824 | -1.445 |
| Tax | -0 | -0 | -81 | -309 | -721 | -667 | -387 |
| Net profit | -10 | -56 | -480 | -803 | -1.174 | -2.157 | -1.058 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 0 | 1.077 | 5.832 | 5.684 | 11.306 | 15.049 | 18.709 |
| Equity | -10 | 3 | 4.709 | 3.906 | 8.110 | 5.952 | 4.894 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10 | 1.074 | 1.123 | 1.779 | 2.753 | 8.479 | 12.929 |
| Total debt | 10 | 1.074 | 1.123 | 1.779 | 2.753 | 8.479 | 12.929 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VK Management | Management | 2020 | — | — |
MP Management | Management | 2020 | — | — |
FR Management | Management | 2018 | — | — |
HB Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2023 | |
Grossmanns Holding ApS | Company | 20.0% | 20.0% | 2023 |
Rovida Holding ApS | Company | 20.0% | 20.0% | 2023 |
Philip Ritzau Holding ApS | Company | 20.0% | 20.0% | 2023 |
| Individual | 5.0% | 5.0% | 2023 | |
| Individual | 10.0% | 10.0% | 2020 | |
| Individual | 15.0% | 15.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Volker Krüger | Management | 0 companies |
| Magnus Philip Ritzau | Management | 0 companies |
| Francesco Rovida | Management | 0 companies |
| Hanno Bjarne Grossmann | Management | 0 companies |
| Ulrik Jørring | Chairman | 0 companies |