| Revenue | DKK -1,2M | +615% |
| EBITDA | DKK -1,2M | -615% |
| Net profit | DKK -41,6M | -45% |
| Total assets | DKK 48,9M | -16% |
| Equity | DKK 15,8M | -72% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -11 | -24 | -51 | -163 | -1.168 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | -24 | -51 | -163 | -1.168 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | -24 | -51 | -163 | -1.168 |
| Net financials | -40 | -3.199 | -12.082 | -28.365 | -40.411 |
| Profit before tax | -51 | -3.223 | -12.133 | -28.529 | -41.579 |
| Tax | -0 | -1 | -125 | 114 | -0 |
| Net profit | -51 | -3.222 | -12.007 | -28.643 | -41.579 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4 | 11.490 | 44.376 | 57.954 | 48.889 |
| Equity | -11 | 6.945 | 44.219 | 57.401 | 15.822 |
| Long-term debt | 0 | 4.508 | 0 | 0 | 33.044 |
| Short-term debt | 15 | 37 | 157 | 552 | 23 |
| Total debt | 15 | 4.545 | 157 | 552 | 33.066 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2026 | — | — |
JE Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
PA Management | Management | 2020 | — | — |
JW Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2026 | |
| Individual | 5.0% | 5.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2021 | |
Ihnken Holding ApS | Company | 15.0% | 15.0% | 2022 |
Murphco Holding ApS | Company | 15.0% | 15.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Max Færch Milthers | Management | 0 companies |
| Jack Egelund Madsen | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Justin Warren Ihnken | Management | 0 companies |
| Connor Robert Jensen Murphy | Board of Directors | 0 companies |
| Christian Carlsen | Chairman | 0 companies |
| Cornelius James Merlini | Board of Directors | 0 companies |
| Ross Thomas Desmarais | Board of Directors | 0 companies |