| Revenue | DKK 5,8M | +52% |
| EBITDA | DKK -962K | -305% |
| Net profit | DKK -1,4M | -927% |
| Total assets | DKK 7,7M | +83% |
| Equity | DKK 1,2M | +106% |
| Employees | 15 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 712 | 1.889 | 4.125 | 7.665 | 3.791 | 5.759 |
| Staff expenses | -617 | -2.748 | -3.340 | -5.903 | -3.323 | -6.683 |
| EBITDA | 95 | -919 | 737 | 1.737 | 468 | -962 |
| Depreciation & amort. | -4 | -45 | -19 | -187 | -176 | -456 |
| EBIT | 91 | -964 | 719 | 1.550 | 293 | -1.418 |
| Net financials | -33 | -78 | 310 | -43 | -62 | -322 |
| Profit before tax | 58 | -1.042 | 1.029 | 1.507 | 230 | -1.739 |
| Tax | 23 | -15 | 55 | 351 | 64 | -361 |
| Net profit | 35 | -1.027 | 974 | 1.155 | 167 | -1.379 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 2.368 | 2.715 | 3.342 | 5.795 | 4.196 | 7.686 |
| Equity | 535 | -491 | 482 | 1.673 | 588 | 1.210 |
| Long-term debt | 0 | 0 | 0 | 0 | 292 | 648 |
| Short-term debt | 1.817 | 3.206 | 2.859 | 4.122 | 3.317 | 5.828 |
| Total debt | 1.817 | 3.206 | 2.859 | 4.122 | 3.608 | 6.476 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2022 | — | — |
SJ Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2023 | |
BRIMA HOLDING ApS | Company | 66.7% | 66.7% | 2023 |
Magnus M. Holding ApS | Company | 10.0% | 10.0% | 2023 |
JENS-OLE EJENDOMME 2 ApS | Company | 10.0% | 10.0% | 2025 |
Kasper M. Holding ApS | Company | 10.0% | 10.0% | 2023 |
Jesper Hvidberg Holding ApS | Company | 20.0% | 20.0% | 2022 |
| Individual | 66.7% | 66.7% | 2022 | |
| Individual | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Hvidberg | Management | 0 companies |
| Søren Justesen | Management | 0 companies |
| Magnus Bjørn Madsen | Board of Directors | 0 companies |
| Henrik Steen Dudek | Chairman | 0 companies |
| Kasper Bjørn Madsen | Board of Directors | 0 companies |
| Per Jonas Alfred Hallenborg | Board of Directors | 0 companies |
| Arne Buch | Board of Directors | 0 companies |