| Revenue | DKK 11M | -4% |
| EBITDA | DKK -5,5M | -21% |
| Net profit | DKK -8,7M | +11% |
| Total assets | DKK 21,5M | -25% |
| Equity | DKK 10,2M | -46% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 142 | 1.749 | 6.529 | 12.084 | 11.420 | 10.965 |
| Staff expenses | -0 | -394 | -525 | -525 | -525 | -2.348 |
| EBITDA | -164 | -4.049 | -5.337 | -5.340 | -4.551 | -5.517 |
| Depreciation & amort. | -328 | -2.010 | -2.073 | -2.122 | -2.173 | -2.357 |
| EBIT | -493 | -6.059 | -7.411 | -7.463 | -6.723 | -7.873 |
| Net financials | -447 | -2.344 | -2.098 | -2.646 | -2.461 | -125 |
| Profit before tax | -939 | -8.403 | -9.508 | -10.109 | -9.184 | -7.998 |
| Tax | -0 | -0 | 174 | 102 | 568 | 665 |
| Net profit | -939 | -8.403 | -9.683 | -10.211 | -9.752 | -8.663 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 22.019 | 50.928 | 43.480 | 35.895 | 28.581 | 21.483 |
| Equity | 21.173 | 48.517 | 38.870 | 28.470 | 18.803 | 10.162 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 846 | 2.411 | 4.610 | 7.425 | 9.778 | 11.321 |
| Total debt | 846 | 2.411 | 4.610 | 7.425 | 9.778 | 11.321 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2020 | — | — |
MM Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2020 | — | — | |
UL | Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JVD HOLDING ApS | Company | 10.0% | 10.0% | 2020 |
| Individual | 5.0% | 5.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2020 | |
NORDISK VENTURE SELSKAB ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Martin Møller Nielsen | Management | 0 companies |
| Jakob Ellehauge Sode | Board of Directors | 0 companies |
| Kristopher Mawijena Kris Senanu | Board of Directors | 0 companies |
| Joseph Hundah | Board of Directors | 0 companies |
| Jaikaran Singh Sawhny | Board of Directors | 0 companies |
| Thomas Jeffrey Malherbes Gullacksen | Chairman | 0 companies |
| Jesper Vesten Drescher | Chairman | 0 companies |
| Ulf Lund | Board of Directors | 0 companies |