| Revenue | DKK 134K | +363% |
| EBITDA | DKK -14K | +85% |
| Net profit | DKK -37K | +68% |
| Total assets | DKK 10,4M | +2% |
| Equity | DKK 10,3M | +2% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 21 | 50 | 94 | 29 | 134 |
| Staff expenses | -0 | -0 | -0 | -120 | -120 |
| EBITDA | 21 | 50 | 94 | -91 | -14 |
| Depreciation & amort. | -4.199 | -24 | -24 | -24 | -24 |
| EBIT | -4.178 | 27 | 70 | -115 | -37 |
| Net financials | -71 | -4 | -1 | 0 | 0 |
| Profit before tax | -4.249 | 23 | 69 | -115 | -37 |
| Tax | -39 | 7 | 18 | -0 | -0 |
| Net profit | -4.210 | 16 | 51 | -115 | -37 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 10.654 | 10.329 | 10.233 | 10.154 | 10.396 |
| Equity | 10.066 | 10.081 | 10.133 | 10.018 | 10.256 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 587 | 248 | 101 | 136 | 140 |
| Total debt | 587 | 248 | 101 | 136 | 140 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JM Management | Management | 2021 |
| Former (1) | ||
KS Management | Management | 2019 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2019 | |
| Chairman | 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Søndergaard Larsen | Management | 0 companies |
| Jørgen Mathiasen | Management | 0 companies |
| Kent Ernst Hansen | Board of Directors | 0 companies |
| Jesper Holm Nielsen | Chairman | 0 companies |