| Revenue | DKK -163K | +166% |
| EBITDA | DKK -163K | -153% |
| Net profit | DKK 9,4M | +12% |
| Total assets | DKK 125,4M | +36% |
| Equity | DKK 55,8M | +20% |
| Employees | 3 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -10 | 57 | 148 | 292 | -61 | -163 |
| Staff expenses | -0 | -122 | -245 | -383 | -3 | -0 |
| EBITDA | -10 | -65 | -97 | -91 | -64 | -163 |
| Depreciation & amort. | -0 | -4 | -26 | -15 | -43 | -43 |
| EBIT | -10 | -69 | -123 | -106 | -107 | -206 |
| Net financials | 688 | 29.750 | 265 | 4.307 | 8.076 | 8.935 |
| Profit before tax | 678 | 29.681 | 142 | 4.200 | 7.969 | 8.729 |
| Tax | -2 | -44 | -172 | -446 | -416 | -670 |
| Net profit | 681 | 29.725 | 313 | 4.647 | 8.385 | 9.399 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 4.148 | 49.229 | 81.444 | 86.106 | 92.083 | 125.447 |
| Equity | 3.361 | 33.087 | 33.400 | 38.047 | 46.432 | 55.831 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 772 | 16.143 | 48.044 | 48.054 | 45.648 | 69.607 |
| Total debt | 772 | 16.143 | 48.044 | 48.054 | 45.648 | 69.607 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DO Management | Management | 2020 | — | — |
MK Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Koni Group ApS | Company | 50.0% | 50.0% | 2019 |
WCL Finans ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Dennis Odgaard | Management | 0 companies |
| Morten Kollerup Nielsen | Management | 0 companies |
| Karsten Brøchner | Chairman | 0 companies |