| Revenue | DKK 504K | +56% |
| EBITDA | DKK 25K | -77% |
| Net profit | DKK 8K | -92% |
| Total assets | DKK 315K | +8% |
| Equity | DKK 114K | +7% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -12 | -5 | -4 | 322 | 504 |
| Staff expenses | -0 | -0 | -0 | -216 | -479 |
| EBITDA | -12 | -5 | -4 | 107 | 25 |
| Depreciation & amort. | -0 | -0 | -0 | -2 | -10 |
| EBIT | -12 | -5 | -4 | 105 | 14 |
| Net financials | 0 | -0 | -9 | 13 | -3 |
| Profit before tax | -12 | -5 | -13 | 118 | 11 |
| Tax | -0 | -0 | -0 | 21 | 3 |
| Net profit | -12 | -5 | -13 | 96 | 8 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 0 | 35 | 23 | 292 | 315 |
| Equity | -12 | 23 | 10 | 107 | 114 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12 | 12 | 12 | 182 | 194 |
| Total debt | 12 | 12 | 12 | 182 | 194 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
MF Management | Management | 2019 – 2021 |
KN Management | Management | 2019 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2026 | |
| Company | 25–33.32% | 25–33.32% | 2025 | |
| Company | 25–33.32% | 25–33.32% | 2025 | |
| Company | 25–33.32% | 25–33.32% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Magnus Fossheim | Management | 0 companies |
| Kasper Nørgaard Nielsen | Management | 0 companies |
| Johan Verwohlt Lorasch Seimann | Board of Directors | 0 companies |
| Thomas Svanborg Madsen | Chairman | 0 companies |
| Martin Hansen | Board of Directors | 0 companies |