| Revenue | DKK 4,9M | +5% |
| EBITDA | DKK -494K | -232% |
| Net profit | DKK -843K | -512% |
| Total assets | DKK 2,8M | -36% |
| Equity | DKK -216K | -134% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.405 | 1.386 | 1.010 | 4.710 | 4.945 |
| Staff expenses | -311 | -504 | -704 | -4.265 | -5.255 |
| EBITDA | 579 | 227 | 198 | 375 | -494 |
| Depreciation & amort. | -122 | -71 | -89 | -435 | -536 |
| EBIT | 458 | 156 | 109 | -60 | -1.029 |
| Net financials | -2 | -5 | 0 | -108 | -126 |
| Profit before tax | 455 | 151 | 109 | -168 | -1.155 |
| Tax | 99 | 34 | -3 | -31 | -312 |
| Net profit | 356 | 117 | 112 | -138 | -843 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.539 | 1.792 | 1.706 | 4.296 | 2.766 |
| Equity | 1.180 | 396 | 508 | 627 | -216 |
| Long-term debt | 0 | 0 | 0 | 273 | 44 |
| Short-term debt | 296 | 1.311 | 1.103 | 3.340 | 2.938 |
| Total debt | 296 | 1.311 | 1.103 | 3.612 | 2.982 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
AK Management | Management | 2023 |
RB Management | Management | 2023 |
| Former (2) | ||
JB Management | Management | 2019 – 2023 |
MM Chief Executive Officer | Chief Executive Officer | 2024 – 2025 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2025 | |
| Company | 15–19.99% | 15–19.99% | 2025 | |
| Company | 25–33.32% | 25–33.32% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Bygholm | Management | 0 companies |
| Anne Korsvang Møller | Management | 0 companies |
| Rasmus Bering Krohn | Management | 0 companies |
| Martin Manicus | Chief Executive Officer | 0 companies |