| Revenue | DKK 4,3M | +99% |
| EBITDA | DKK 4,2M | +175% |
| Net profit | DKK 2,4M | +138% |
| Total assets | DKK 19,3M | +26% |
| Equity | DKK 5,5M | +78% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -186 | -883 | -80 | 1.015 | 2.168 | 4.319 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.380 | -1.874 | -80 | 1.015 | 1.539 | 4.232 |
| Depreciation & amort. | -22 | -66 | -77 | -225 | -298 | -373 |
| EBIT | 1.358 | -1.940 | -158 | 790 | 1.241 | 3.859 |
| Net financials | -873 | -934 | -5 | 16 | -189 | -724 |
| Profit before tax | 485 | -2.874 | -163 | 806 | 1.052 | 3.135 |
| Tax | 79 | -73 | 8 | -403 | 31 | 701 |
| Net profit | 406 | -2.801 | -171 | 1.210 | 1.022 | 2.434 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 11.704 | 1.563 | 2.134 | 13.224 | 15.417 | 19.349 |
| Equity | 3.149 | 1.048 | 876 | 2.086 | 3.108 | 5.541 |
| Long-term debt | 7.761 | 0 | 0 | 9.057 | 7.681 | 9.535 |
| Short-term debt | 716 | 515 | 1.249 | 2.080 | 4.629 | 4.272 |
| Total debt | 8.477 | 515 | 1.249 | 11.138 | 12.309 | 13.808 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ | Founder | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2020 | |
| Individual | 20.0% | 20.0% | 2019 | |
| Individual | 20.0% | 20.0% | 2019 | |
| Individual | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Joakim Jensenius Grundtvig | Founder | 0 companies |
| Daniel Richtsteig | Chairman | 0 companies |
| Belinda Melissa Madsen | Chairman | 0 companies |
| Diana Liljeqvist Holm Odgaard Andersen | Board of Directors | 0 companies |
| Henning Bjørn Johansen | Board of Directors | 0 companies |