| Revenue | DKK -2,4M | +105% |
| EBITDA | DKK -4,2M | -152% |
| Net profit | DKK -4,5M | -8% |
| Total assets | DKK 14,5M | +15% |
| Equity | DKK 3,5M | -12% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -450 | -1.211 | -1.319 | -1.172 | -2.403 |
| Staff expenses | -495 | -524 | -1.692 | -514 | -1.843 |
| EBITDA | -7.832 | -1.734 | -3.011 | -1.685 | -4.246 |
| Depreciation & amort. | -604 | -604 | -592 | -293 | -457 |
| EBIT | -8.435 | -2.338 | -3.603 | -1.978 | -4.703 |
| Net financials | -6.730 | -2.206 | -2.803 | -1.738 | -1.653 |
| Profit before tax | -15.166 | -4.544 | -6.406 | -3.716 | -6.357 |
| Tax | -1.885 | -0 | -364 | 456 | -1.857 |
| Net profit | -13.280 | -4.544 | -6.042 | -4.173 | -4.500 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 24.174 | 17.397 | 15.725 | 12.545 | 14.468 |
| Equity | 2.554 | 8.010 | 6.218 | 4.046 | 3.546 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 21.620 | 9.387 | 9.507 | 8.500 | 10.922 |
| Total debt | 21.620 | 9.387 | 9.507 | 8.500 | 10.922 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JS Management | Management | 2024 |
| Former (3) | ||
JS Chief Executive Officer | Chief Executive Officer | 2023 – 2024 |
ER Chief Executive Officer | Chief Executive Officer | 2022 – 2023 |
MS Management | Management | 2022 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Former (13) | ||
| Chairman | 2023 – 2024 | |
| Board of Directors | 2020 – 2020 | |
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2025 – 2025 | |
| Board of Directors | 2022 – 2025 | |
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2025 – 2025 | |
| Chairman | 2024 – 2025 | |
| Board of Directors | 2022 – 2023 | |
| Chairman | 2019 – 2020 | |
| Board of Directors | 2019 – 2020 | |
| Chairman | 2020 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 66.67–89.99% | 66.67% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jacques Stephan Uhrenholt | Management | 0 companies |
| Jan Svenssen | Chief Executive Officer | 0 companies |
| Egil Rindorf | Chief Executive Officer | 0 companies |
| Martin Samantha Frederiksen | Management | 0 companies |
| Steen Trondhjem Nielsen | Chairman | 0 companies |
| Adam Bjørn Meincke Jarden | Chairman | 0 companies |
| Simon Overballe-Pedersen | Board of Directors | 0 companies |
| Vilhelm Boas | Board of Directors | 0 companies |
| Jens Kindberg | Board of Directors | 0 companies |
| Sigurlína Káradóttir | Board of Directors | 0 companies |
| Anders Retz Johansson | Board of Directors | 0 companies |
| Christian Lundgaard | Board of Directors | 0 companies |
| Thomas Nielsen | Board of Directors | 0 companies |
| Mathieu Vincent Henri-Francois Pouletty | Chairman | 0 companies |
| Jacob Bjørn Meincke | Board of Directors | 0 companies |
| Lars Arne Christensen | Board of Directors | 0 companies |
| Kasper Michael Pelle Hansen | Chairman | 0 companies |
| Allan Nielsen | Board of Directors | 0 companies |
| Mette Pia Kindberg | Chairman | 0 companies |