| Revenue | DKK 9,5M | +5% |
| EBITDA | DKK 1,5M | -40% |
| Net profit | DKK 817K | -49% |
| Total assets | DKK 20M | +25% |
| Equity | DKK 4,7M | +21% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | -277 | 371 | 613 | 7.763 | 9.076 | 9.491 |
| Staff expenses | -223 | -752 | -1.229 | -3.926 | -6.531 | -7.974 |
| EBITDA | -500 | -381 | -616 | 3.837 | 2.545 | 1.517 |
| Depreciation & amort. | -0 | -0 | -0 | -270 | -451 | -548 |
| EBIT | -500 | -381 | -616 | 3.567 | 2.094 | 969 |
| Net financials | -8 | 94 | -95 | 298 | 55 | 139 |
| Profit before tax | -508 | -287 | -711 | 3.865 | 2.149 | 1.108 |
| Tax | -0 | -0 | -0 | 590 | 538 | 291 |
| Net profit | -508 | -287 | -711 | 3.275 | 1.611 | 817 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 268 | 5.352 | 6.670 | 16.243 | 15.939 | 19.993 |
| Equity | -8 | -295 | -1.007 | 2.268 | 3.879 | 4.696 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 276 | 5.647 | 7.677 | 13.852 | 11.832 | 15.026 |
| Total debt | 276 | 5.647 | 7.677 | 13.852 | 11.832 | 15.026 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Management | Management | 2024 | — | — |
KK Management | Management | 2022 | — | — |
MH Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Steinn Hrutur Eiriksson | Management | 0 companies |
| Kristine Karen Lange Lyberth | Management | 0 companies |
| Mads Helmer Petersen | Management | 0 companies |
| Elisa Dögg Björnsdottir | Board of Directors | 0 companies |
| Bragi Thor Marinónsson | Chairman | 0 companies |
| Simon Bak Steenholt | Chairman | 0 companies |
| Björn Einarsson | Board of Directors | 0 companies |