| Revenue | DKK -863K | -83% |
| EBITDA | DKK 12,6M | +170% |
| Net profit | DKK 2,1M | +111% |
| Total assets | DKK 2,5M | -39% |
| Equity | DKK 1,9M | +952% |
| Employees | 23 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.186 | -2.096 | -11.765 | -4.976 | -863 |
| Staff expenses | -2.750 | -6.888 | -17.928 | -12.877 | -6.481 |
| EBITDA | -1.564 | -8.983 | -29.693 | -17.912 | 12.617 |
| Depreciation & amort. | -1.336 | -1.347 | -502 | -23 | 9.981 |
| EBIT | -2.900 | -10.330 | -30.195 | -17.935 | 2.636 |
| Net financials | -841 | -1.596 | -380 | -664 | -522 |
| Profit before tax | -3.741 | -11.927 | -30.575 | -18.599 | 2.114 |
| Tax | -151 | -154 | -0 | -0 | -0 |
| Net profit | -3.590 | -11.773 | -30.575 | -18.599 | 2.114 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.957 | 7.003 | 9.796 | 4.160 | 2.521 |
| Equity | 1.548 | 929 | 241 | -222 | 1.892 |
| Long-term debt | 1.802 | 271 | 271 | 271 | 0 |
| Short-term debt | 1.607 | 5.803 | 9.107 | 4.111 | 629 |
| Total debt | 3.409 | 6.074 | 9.378 | 4.382 | 629 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
MA Chief Executive Officer | Chief Executive Officer | 2019 – 2021 |
HH Management | Management | 2019 – 2019 |
MK Chief Executive Officer | Chief Executive Officer | 2021 – 2024 |
PS Unofficial title | Unofficial title | 2024 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2023 – 2024 | |
| Board of Directors | 2023 – 2024 | |
| Board of Directors | 2023 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2019 | |
| Company | 100% | 100% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Andreas Lippmann | Chief Executive Officer | 0 companies |
| Helene Hagelberg | Management | 0 companies |
| Mikkel Kofod Christensen | Chief Executive Officer | 0 companies |
| Payam Samarghandi | Unofficial title | 0 companies |
| Petra Ulrika Bendelin | Board of Directors | 0 companies |
| Mads Krarup Kjær | Board of Directors | 0 companies |
| Henrik Wilsbech Lottrup | Board of Directors | 0 companies |