| Revenue | DKK -320K | -58% |
| EBITDA | DKK -1,3M | -7% |
| Net profit | DKK -1,8M | -52% |
| Total assets | DKK 3,4M | +18% |
| Equity | DKK -2,9M | -166% |
| Employees | 8 | — |
| Item | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Revenue | 520 | 153 | -754 | -320 |
| Staff expenses | -225 | -119 | -439 | -954 |
| EBITDA | 295 | 33 | -1.193 | -1.273 |
| Depreciation & amort. | -82 | -121 | -249 | -289 |
| EBIT | 213 | -87 | -1.442 | -1.563 |
| Net financials | -3 | -1 | 239 | -231 |
| Profit before tax | 210 | -88 | -1.181 | -1.794 |
| Tax | 72 | -18 | -0 | -0 |
| Net profit | 138 | -70 | -1.181 | -1.794 |
| Item | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Total assets | 552 | 520 | 2.902 | 3.423 |
| Equity | 176 | 103 | -1.078 | -2.872 |
| Long-term debt | 0 | 0 | 3.695 | 5.735 |
| Short-term debt | 305 | 417 | 285 | 560 |
| Total debt | 305 | 417 | 3.980 | 6.294 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
NM Management | Management | 2021 – 2022 |
DN Chief Executive Officer | Chief Executive Officer | 2025 – 2025 |
JS Chief Executive Officer | Chief Executive Officer | 2019 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2023 – 2024 | |
| Board of Directors | 2022 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20–24.99% | 20–24.99% | 2024 | |
| Company | 5–9.99% | 5–9.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2022 | |
| Company | 20–24.99% | 20–24.99% | 2024 | |
| Company | 20–24.99% | 20–24.99% | 2024 | |
| Company | 25–33.32% | 25–33.32% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Martin Tingsgård Lassen | Management | 0 companies |
| Daniel Nanni Serop | Chief Executive Officer | 0 companies |
| Johan Strunge Dubert | Chief Executive Officer | 0 companies |
| Peter Stilund Torstensen | Board of Directors | 0 companies |
| Iben Marie Vestermark Bason | Board of Directors | 0 companies |