| Revenue | DKK -248K | -97% |
| EBITDA | DKK -362K | +98% |
| Net profit | DKK -859K | +94% |
| Total assets | DKK 138K | -96% |
| Equity | DKK -5,7M | -18% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -2.726 | -3.315 | -7.465 | -7.368 | -248 |
| Staff expenses | -3.685 | -4.853 | -7.895 | -7.888 | -114 |
| EBITDA | -6.411 | -8.168 | -15.361 | -15.257 | -362 |
| Depreciation & amort. | -16 | -16 | -14 | -0 | -0 |
| EBIT | -6.427 | -8.184 | -15.375 | -15.257 | -362 |
| Net financials | -601 | -719 | -1.351 | -657 | -534 |
| Profit before tax | -7.028 | -8.903 | -16.726 | -15.914 | -895 |
| Tax | -1.473 | -1.255 | -1.855 | -2.117 | -36 |
| Net profit | -5.555 | -7.649 | -14.871 | -13.797 | -859 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.700 | 3.057 | 3.996 | 3.759 | 138 |
| Equity | -7.645 | -15.294 | -16.284 | -4.821 | -5.680 |
| Long-term debt | 13.600 | 17.282 | 18.555 | 4.040 | 5.507 |
| Short-term debt | 745 | 1.069 | 1.726 | 4.540 | 311 |
| Total debt | 14.345 | 18.351 | 20.280 | 8.580 | 5.818 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MR Management | Management | 2024 |
| Former (3) | ||
TP Management | Management | 2023 – 2024 |
SS Management | Management | 2020 – 2021 |
RO Chief Executive Officer | Chief Executive Officer | 2023 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2024 | |
| Chairman | 2020 | |
| Former (3) | ||
| Board of Directors | 2023 – 2025 | |
| Board of Directors | 2023 – 2025 | |
| Board of Directors | 2023 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.33–49.99% | 33.33–49.99% | 2024 | |
| Company | 15–19.99% | 15–19.99% | 2024 | |
| Company | 5–9.99% | 5–9.99% | 2024 | |
| Company | 5–9.99% | 5–9.99% | 2023 | |
| Company | 5–9.99% | 5–9.99% | 2023 | |
| Company | 5–9.99% | 5–9.99% | 2024 | |
| Company | 5–9.99% | 5–9.99% | 2023 | |
| Company | 5–9.99% | 5–9.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Tommi Petteri Kainu | Management | 0 companies |
| Søren Sylvester Skjærbæk | Management | 0 companies |
| Rasmus Otkjær Bak | Chief Executive Officer | 0 companies |
| Martin Roelsgaard Jakobsen | Management | 0 companies |
| Margo Rosemary Roberts | Board of Directors | 0 companies |
| Stefan Wildt | Board of Directors | 0 companies |
| Nebojsa Milovic | Board of Directors | 0 companies |
| Ulrik Bjerl Nielsen | Chairman | 0 companies |
| Johannes Heinrich Frühauf | Board of Directors | 0 companies |