| Revenue | DKK -1,5M | +72% |
| EBITDA | DKK -3,8M | -325% |
| Net profit | DKK 27,2M | +427% |
| Total assets | DKK 4M | -76% |
| Equity | DKK 2,1M | -84% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | — | 390 | 389 | 349 | -895 | -1.543 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -9 | 390 | 389 | 349 | -895 | -3.805 |
| Depreciation & amort. | -0 | -370 | -370 | -370 | -370 | -277 |
| EBIT | -9 | 20 | 19 | -21 | -1.265 | -4.083 |
| Net financials | -120 | -32 | -228 | 1.222 | -6.969 | 30.278 |
| Profit before tax | -129 | -13 | -209 | 1.201 | -8.234 | 26.196 |
| Tax | -28 | -3 | -46 | -66 | 99 | -1.052 |
| Net profit | -101 | -10 | -163 | 1.267 | -8.334 | 27.247 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 11.952 | 11.697 | 13.563 | 25.057 | 16.826 | 3.956 |
| Equity | 99 | 90 | -73 | 21.194 | 12.860 | 2.108 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11.038 | 10.875 | 12.985 | 3.294 | 3.477 | 349 |
| Total debt | 11.038 | 10.875 | 12.985 | 3.294 | 3.477 | 349 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2019 | — | — |
SK Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VICH 1132 ApS | Company | 50.0% | 50.0% | 2024 |
Nutsy ApS | Company | 33.3% | 33.3% | 2025 |
P.M. HOLDING ApS | Company | 50.0% | 50.0% | 2023 |
A. Kirk Invest A/S | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Moesgaard Ørting | Management | 0 companies |
| Søren Klitskov | Management | 0 companies |
| Per Moesgaard | Board of Directors | 0 companies |
| Arne Molden | Chairman | 0 companies |
| Anders Kirk Johansen | Board of Directors | 0 companies |
| Jesper Boysen | Board of Directors | 0 companies |
| Niklas Laugesen | Board of Directors | 0 companies |