| Revenue | DKK 1,3M | -278% |
| EBITDA | DKK -9,1M | +15% |
| Net profit | DKK -7,8M | +42% |
| Total assets | DKK 58,1M | +15% |
| Equity | DKK 38,2M | -17% |
| Employees | 12 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -295 | -408 | 463 | -717 | 1.274 |
| Staff expenses | -0 | -1.377 | -4.568 | -9.919 | -10.268 |
| EBITDA | -295 | -1.784 | -4.106 | -10.636 | -9.074 |
| Depreciation & amort. | -0 | -7 | -153 | -188 | -186 |
| EBIT | -295 | -1.791 | -4.259 | -10.825 | -9.260 |
| Net financials | -6 | 243 | 461 | -2.618 | 1.453 |
| Profit before tax | -301 | -1.548 | -3.798 | -13.443 | -7.807 |
| Tax | 5 | -0 | -0 | -0 | -0 |
| Net profit | -305 | -1.548 | -3.798 | -13.443 | -7.807 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 13.880 | 18.890 | 48.788 | 50.742 | 58.108 |
| Equity | 11.662 | 18.113 | 45.225 | 45.780 | 38.223 |
| Long-term debt | 0 | 0 | 189 | 188 | 16.330 |
| Short-term debt | 2.218 | 776 | 3.374 | 4.775 | 3.556 |
| Total debt | 2.218 | 776 | 3.562 | 4.962 | 19.885 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MK Chief Executive Officer | Chief Executive Officer | 2024 |
| Former (1) | ||
RB Chief Executive Officer | Chief Executive Officer | 2024 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2020 | |
| Chairman | 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 20–24.99% | 20–24.99% | 2023 | |
| Company | 20–24.99% | 20–24.99% | 2023 | |
| Company | 20–24.99% | 20–24.99% | 2023 | |
| Company | 10–14.99% | 0% | 2021 | |
| Company | 10–14.99% | 20–24.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Rune Bro Roin | Chief Executive Officer | 0 companies |
| Michael Krebs Lind | Chief Executive Officer | 0 companies |
| Thomas Lund | Board of Directors | 0 companies |
| Johannus Gunnar Egholm Hansen | Chairman | 0 companies |