| Revenue | DKK 6,1M | +0% |
| EBITDA | DKK -46K | -119% |
| Net profit | DKK -97K | -219% |
| Total assets | DKK 3M | +16% |
| Equity | DKK 549K | -15% |
| Employees | 22 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.966 | 3.957 | 5.601 | 6.125 | 6.110 |
| Staff expenses | -3.434 | -4.228 | -5.829 | -5.887 | -6.156 |
| EBITDA | -1.468 | -270 | -227 | 237 | -46 |
| Depreciation & amort. | -68 | -102 | -104 | -108 | -87 |
| EBIT | -1.536 | -373 | -331 | 129 | -133 |
| Net financials | -34 | -45 | -33 | -25 | 17 |
| Profit before tax | -1.570 | -417 | -365 | 104 | -117 |
| Tax | -344 | -92 | -80 | 23 | -20 |
| Net profit | -1.226 | -326 | -284 | 81 | -97 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.112 | 3.741 | 2.675 | 2.617 | 3.027 |
| Equity | -826 | 849 | 564 | 646 | 549 |
| Long-term debt | 853 | 653 | 567 | 253 | 165 |
| Short-term debt | 2.017 | 2.189 | 1.511 | 1.704 | 2.313 |
| Total debt | 2.871 | 2.842 | 2.078 | 1.958 | 2.478 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MN Chief Executive Officer | Chief Executive Officer | 2025 |
| Former (3) | ||
JJ Management | Management | 2020 – 2020 |
BM Chief Executive Officer | Chief Executive Officer | 2023 – 2025 |
JH Management | Management | 2020 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2020 | |
| Board of Directors | 2020 | |
| Board of Directors | 2020 | |
| Former (1) | ||
| Board of Directors | 2020 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jannik Jensen | Management | 0 companies |
| Martin Nygaard | Chief Executive Officer | 0 companies |
| Brian Madsen | Chief Executive Officer | 0 companies |
| Johanne Hyldal Christensen | Management | 0 companies |
| Claus Feldborg | Chairman | 0 companies |
| Bo Nørgaard Pedersen | Board of Directors | 0 companies |
| Sofie Amalie Feldborg | Board of Directors | 0 companies |
| Jesper Søren Rosgaard | Board of Directors | 0 companies |