| Revenue | DKK 2,2M | +112% |
| EBITDA | DKK -1,9M | -944% |
| Net profit | DKK -1,7M | -615% |
| Total assets | DKK 6,2M | +39% |
| Equity | DKK -1,3M | -569% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -32 | -51 | -62 | 1.047 | 2.221 |
| Staff expenses | -0 | -1 | -3 | -10 | -748 |
| EBITDA | -32 | -54 | -66 | -183 | -1.912 |
| Depreciation & amort. | -1 | -10 | -12 | -16 | -63 |
| EBIT | -33 | -64 | -78 | -199 | -1.975 |
| Net financials | -4 | -36 | -63 | -96 | -142 |
| Profit before tax | -37 | -100 | -141 | -295 | -2.117 |
| Tax | -8 | -21 | -31 | -64 | -466 |
| Net profit | -29 | -79 | -110 | -231 | -1.651 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 789 | 2.309 | 2.881 | 4.483 | 6.240 |
| Equity | 226 | 147 | 37 | -194 | -1.294 |
| Long-term debt | 0 | 0 | 0 | 0 | 5.556 |
| Short-term debt | 563 | 2.162 | 2.844 | 4.676 | 1.978 |
| Total debt | 563 | 2.162 | 2.844 | 4.676 | 7.534 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Deputy Chairman | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
3MA Holding ApS | Company | 33.3% | 33.3% | 2024 |
DORSOE HOLDING ApS | Company | 33.3% | 33.3% | 2024 |
Grunddal Holding ApS | Company | 5.0% | 5.0% | 2025 |
Mawer Holding ApS | Company | 5.0% | 5.0% | 2025 |
VINNU.DK ApS | Company | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Jensen | Board of Directors | 0 companies |
| Magnus Bruun Wilhelmsen | Deputy Chairman | 0 companies |
| Søren Riskjær Larsen | Chairman | 0 companies |
| Thomas Grunddal Jørgensen | Board of Directors | 0 companies |