| Revenue | DKK 3,6M | +52% |
| EBITDA | DKK 3,1M | +33% |
| Net profit | DKK -102K | -108% |
| Total assets | DKK 30,2M | -21% |
| Equity | DKK 8,6M | -1% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | -21 | 179 | 12.084 | 909 | 2.337 | 3.557 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -21 | 179 | 11.688 | -1.129 | 2.337 | 3.101 |
| Depreciation & amort. | -0 | -0 | -412 | -0 | -0 | -0 |
| EBIT | -21 | 179 | 11.275 | -1.129 | 2.337 | 3.101 |
| Net financials | -1 | -11 | 0 | -739 | -996 | -3.179 |
| Profit before tax | -22 | 167 | 11.275 | -1.868 | 1.341 | -78 |
| Tax | -0 | 33 | 2.679 | -0 | -0 | 24 |
| Net profit | -22 | 134 | 8.596 | -1.868 | 1.341 | -102 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 9.534 | 9.708 | 23.436 | 30.913 | 38.275 | 30.175 |
| Equity | 28 | 162 | 8.758 | 7.571 | 8.667 | 8.564 |
| Long-term debt | 0 | 0 | 0 | 18.420 | 26.274 | 17.520 |
| Short-term debt | 9.506 | 9.547 | 14.679 | 4.922 | 3.335 | 4.091 |
| Total debt | 9.506 | 9.547 | 14.679 | 23.342 | 29.609 | 21.611 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2024 | — | — |
Wo Founder | Founder | 2019 | — | — |
US Management | Management | 2019 | — | — |
JH Management | Management | 2019 | — | — |
LS Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Maria Rebeca Padua Arango | Management | 0 companies |
| Waterways of Themsen Limited | Founder | 0 companies |
| Ulla Schrøder | Management | 0 companies |
| Jan Holm | Management | 0 companies |
| Lars Schjødt Hansen | Chief Executive Officer | 0 companies |