| Revenue | DKK 1,3M | -68% |
| EBITDA | DKK -2,8M | +18% |
| Net profit | DKK -3,6M | +16% |
| Total assets | DKK 2,7M | -1% |
| Equity | DKK -15,7M | -30% |
| Employees | 6 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 2.117 | 4.377 | 4.140 | 135 | 4.026 | 1.279 |
| Staff expenses | -2.270 | -3.845 | -6.490 | -9.999 | -7.471 | -4.121 |
| EBITDA | -152 | 532 | -2.350 | -9.864 | -3.445 | -2.842 |
| Depreciation & amort. | -8 | -9 | -9 | -9 | -9 | -3 |
| EBIT | -160 | 523 | -2.359 | -9.873 | -3.454 | -2.845 |
| Net financials | -0 | 20 | -134 | -540 | -1.086 | -1.318 |
| Profit before tax | -161 | 544 | -2.493 | -10.413 | -4.539 | -4.163 |
| Tax | -20 | 125 | 1 | -55 | -270 | -566 |
| Net profit | -141 | 419 | -2.494 | -10.358 | -4.269 | -3.597 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 1.243 | 2.231 | 6.894 | 4.242 | 2.687 | 2.656 |
| Equity | 259 | 678 | 2.534 | -7.823 | -12.093 | -15.690 |
| Long-term debt | 0 | 106 | 3.000 | 8.480 | 10.240 | 13.286 |
| Short-term debt | 984 | 1.447 | 1.360 | 3.585 | 4.541 | 5.060 |
| Total debt | 984 | 1.553 | 4.360 | 12.065 | 14.780 | 18.346 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2019 | — | — |
MB Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Junu Holding A/S | Company | 100.0% | 100.0% | 2022 |
| Individual | 10.0% | 10.0% | 2022 | |
Stonecastle ApS | Company | 20.0% | 20.0% | 2022 |
First Letter ApS | Company | 20.0% | 20.0% | 2022 |
Normann Invest ApS | Company | 10.0% | 10.0% | 2022 |
M4 Invest ApS | Company | 20.0% | 20.0% | 2022 |
iku Development ApS | Company | 5.0% | 5.0% | 2022 |
Frisendal Reactor Holdings ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Schultz Hansen | Management | 0 companies |
| Martin Blicher Sawhney | Management | 0 companies |
| John Stensborg | Board of Directors | 0 companies |
| Jacob Rosenstand Kunøe | Chairman | 0 companies |
| Jesper Ilsted | Board of Directors | 0 companies |