| Revenue | DKK 3,1M | +14% |
| EBITDA | DKK -30K | -108% |
| Net profit | DKK -335K | -2052% |
| Total assets | DKK 4,2M | +11% |
| Equity | DKK 219K | -61% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 267 | 1.254 | 2.059 | 2.682 | 3.061 |
| Staff expenses | -3 | -797 | -1.822 | -2.330 | -3.091 |
| EBITDA | 264 | 457 | 237 | 352 | -30 |
| Depreciation & amort. | -0 | -7 | -95 | -151 | -198 |
| EBIT | 264 | 450 | 142 | 201 | -227 |
| Net financials | -47 | -37 | -109 | -170 | -185 |
| Profit before tax | 217 | 413 | 33 | 31 | -413 |
| Tax | 49 | 94 | 23 | 13 | -77 |
| Net profit | 168 | 319 | 10 | 17 | -335 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 922 | 2.231 | 3.398 | 3.755 | 4.151 |
| Equity | 208 | 527 | 537 | 554 | 219 |
| Long-term debt | 51 | 118 | 3 | 0 | 0 |
| Short-term debt | 663 | 1.581 | 2.833 | 3.167 | 3.932 |
| Total debt | 714 | 1.699 | 2.837 | 3.167 | 3.932 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Management | Management | 2020 | — | — |
MC Management | Management | 2020 | — | — |
JR Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Esben SF ApS | Company | 25.0% | 25.0% | 2025 |
Augusta BR Holding ApS | Company | 25.0% | 25.0% | 2025 |
KNIFE HOLDING ApS | Company | 25.0% | 25.0% | 2025 |
PG.DK HOLDING ApS | Company | 10.0% | 10.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Esben Sonne-Frederiksen | Management | 0 companies |
| Mads Christian Møller Aagaard | Management | 0 companies |
| Jesper Rossen Hansen | Management | 0 companies |
| Peter Grønne | Chairman | 0 companies |