| Revenue | DKK 5,4M | -28% |
| EBITDA | DKK 670K | -78% |
| Net profit | DKK 328K | -85% |
| Total assets | DKK 13,5M | +9% |
| Equity | DKK 2,7M | -39% |
| Employees | 10 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 318 | 1.654 | 4.551 | 4.215 | 8.357 | 7.449 | 5.364 |
| Staff expenses | -1.180 | -1.396 | -1.304 | -2.742 | -3.860 | -4.415 | -4.694 |
| EBITDA | -862 | 259 | 3.247 | 1.473 | 4.497 | 3.034 | 670 |
| Depreciation & amort. | -0 | -0 | -55 | -60 | -75 | -53 | -100 |
| EBIT | -862 | 259 | 3.192 | 1.413 | 4.422 | 2.981 | 570 |
| Net financials | -34 | -121 | -105 | -108 | -7 | -54 | -120 |
| Profit before tax | -897 | 138 | 3.087 | 1.305 | 4.416 | 2.927 | 449 |
| Tax | -195 | 37 | 691 | 298 | 990 | 674 | 121 |
| Net profit | -702 | 101 | 2.396 | 1.007 | 3.426 | 2.254 | 328 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.365 | 5.065 | 9.050 | 9.175 | 17.862 | 12.408 | 13.477 |
| Equity | -302 | -201 | 2.195 | 2.656 | 5.512 | 4.340 | 2.669 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.667 | 5.232 | 6.830 | 6.305 | 11.775 | 7.534 | 10.226 |
| Total debt | 2.667 | 5.232 | 6.830 | 6.305 | 11.775 | 7.534 | 10.226 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LD Management | Management | 2019 | — | — |
MK Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Berno Vibsten Holding ApS | Company | 33.3% | 33.3% | 2022 |
Pallotti Holding ApS | Company | 33.3% | 33.3% | 2022 |
WDP Holding ApS | Company | 25.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Louise Dorthea Vind Pallotti | Management | 0 companies |
| Marianne Kiertzner | Management | 0 companies |
| Poul Pilgaard Johnsen | Board of Directors | 0 companies |
| Kristian Sondt | Board of Directors | 0 companies |
| Heidi Wase Skovhus | Board of Directors | 0 companies |
| Henrik Juul | Chairman | 0 companies |
| Martin Laurberg | Board of Directors | 0 companies |