| Revenue | DKK -13K | -15% |
| EBITDA | DKK -13K | +15% |
| Net profit | DKK -101K | -181% |
| Total assets | DKK 2,3M | -3% |
| Equity | DKK 1,2M | -10% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | -6 | -37 | -14 | -14 | -20 | -16 | -13 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -37 | -14 | -14 | -20 | -16 | -13 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -37 | -14 | -14 | -20 | -16 | -13 |
| Net financials | 637 | 432 | 185 | 82 | -541 | 134 | -93 |
| Profit before tax | 631 | 395 | 171 | 68 | -560 | 118 | -106 |
| Tax | -1 | -10 | -4 | -3 | -6 | -6 | -5 |
| Net profit | 633 | 405 | 174 | 71 | -555 | 124 | -101 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.670 | 2.832 | 2.866 | 2.614 | 2.049 | 2.368 | 2.306 |
| Equity | 1.664 | 1.969 | 1.937 | 1.782 | 1.227 | 1.352 | 1.211 |
| Long-term debt | 0 | 48 | 82 | 0 | 0 | 0 | 0 |
| Short-term debt | 6 | 814 | 847 | 832 | 821 | 1.017 | 1.095 |
| Total debt | 6 | 863 | 929 | 832 | 821 | 1.017 | 1.095 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Founder | Founder | 2019 | — | — |
PK Founder | Founder | 2019 | — | — |
TH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
UPS Holding ApS | Company | 50.0% | 50.0% | 2020 |
Magenta Holding ApS | Company | 25.0% | 25.0% | 2020 |
Cyan Holding ApS | Company | 25.0% | 25.0% | 2020 |
Provi øverste Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Therese Stein Brorsen | Founder | 0 companies |
| Pia Karin Hornstrup Stein | Founder | 0 companies |
| Thomas Hornstrup Stein | Chief Executive Officer | 0 companies |
| Uffe Stein | Chairman | 0 companies |