| Revenue | DKK 930K | +193% |
| EBITDA | DKK -713K | +54% |
| Net profit | DKK -856K | +48% |
| Total assets | DKK 6,8M | +116% |
| Equity | DKK -4M | -27% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -144 | -86 | -608 | 318 | 930 |
| Staff expenses | -0 | -634 | -1.832 | -1.885 | -1.643 |
| EBITDA | -144 | -720 | -2.440 | -1.567 | -713 |
| Depreciation & amort. | -0 | -55 | -110 | -110 | -110 |
| EBIT | -144 | -776 | -2.551 | -1.677 | -823 |
| Net financials | -7 | -6 | 12 | 19 | -39 |
| Profit before tax | -151 | -782 | -2.539 | -1.658 | -862 |
| Tax | -33 | -172 | -200 | -2 | -6 |
| Net profit | -118 | -610 | -2.339 | -1.656 | -856 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.523 | 1.743 | 1.373 | 3.147 | 6.808 |
| Equity | 1.413 | 804 | -1.535 | -3.191 | -4.047 |
| Long-term debt | 0 | 0 | 1.500 | 1.500 | 5.283 |
| Short-term debt | 15 | 857 | 1.409 | 4.838 | 5.572 |
| Total debt | 15 | 857 | 2.909 | 6.338 | 10.855 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AJ Management | Management | 2024 |
| Former (1) | ||
MA Management | Management | 2019 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Chairman | 2019 | |
| Board of Directors | 2019 | |
| Board of Directors | 2021 | |
| Board of Directors | 2019 | |
| Former (1) | ||
| Board of Directors | 2019 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Andersen | Management | 0 companies |
| Asger Jon Borg Michelsen | Management | 0 companies |
| Torben Thomasen | Chairman | 0 companies |
| Bent Ove Sortsø | Board of Directors | 0 companies |
| Camilla Sortsø | Board of Directors | 0 companies |
| Dan Carsten Sortsø | Board of Directors | 0 companies |
| Lars Lyhne Jensen | Board of Directors | 0 companies |