| Revenue | DKK 29K | -65% |
| EBITDA | DKK 5,3M | +309% |
| Net profit | DKK 2,5M | +157% |
| Total assets | DKK 125,9M | +72% |
| Equity | DKK 23,3M | +12% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 148 | 215 | 137 | 82 | 29 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 70 | 112 | 28 | -2.535 | 5.286 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 70 | 112 | 28 | -2.535 | 5.286 |
| Net financials | -11 | -14 | -1.463 | -4.279 | 2.462 |
| Profit before tax | 59 | 98 | -1.435 | -4.343 | 2.466 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 59 | 98 | -1.435 | -4.343 | 2.466 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 50.202 | 53.396 | 56.211 | 73.348 | 125.852 |
| Equity | 26.527 | 26.625 | 25.190 | 20.847 | 23.313 |
| Long-term debt | 39 | 39 | 39 | 6 | 6 |
| Short-term debt | 23.636 | 26.732 | 30.982 | 52.495 | 102.533 |
| Total debt | 23.675 | 26.771 | 31.021 | 52.501 | 102.539 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MM Management | Management | 2025 |
PS Management | Management | 2025 |
CE Chief Executive Officer | Chief Executive Officer | 2024 |
| Former (2) | ||
NL Management | Management | 2019 – 2025 |
JB Management | Management | 2019 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Former (1) | ||
| Board of Directors | 2019 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Munkager Knudsen | Management | 0 companies |
| Niels Lorentz Nielsen | Management | 0 companies |
| Peder Sehested Lund | Management | 0 companies |
| Casper Elmelund Abild | Chief Executive Officer | 0 companies |
| John Bødker | Management | 0 companies |
| Per Horndrup Yderholm | Board of Directors | 0 companies |
| Tine Thusgaard Alberg | Board of Directors | 0 companies |
| Tue Biede Koch | Board of Directors | 0 companies |