| Revenue | DKK 1,1M | +73% |
| EBITDA | DKK 23K | +114% |
| Net profit | DKK 23K | +114% |
| Total assets | DKK 810K | +90% |
| Equity | DKK 439K | +134% |
| Employees | 4 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 0 | 230 | -106 | 630 | 1.088 |
| Staff expenses | -0 | -413 | -854 | -795 | -1.064 |
| EBITDA | -60 | -183 | -960 | -164 | 23 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -60 | -183 | -960 | -164 | 23 |
| Net financials | -0 | -4 | -4 | 0 | 0 |
| Profit before tax | -61 | -187 | -964 | -164 | 23 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -61 | -187 | -964 | -164 | 23 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 23 | 971 | 559 | 426 | 810 |
| Equity | -21 | -158 | -1.122 | -1.286 | 439 |
| Long-term debt | 44 | 44 | 22 | 0 | 0 |
| Short-term debt | 0 | 1.085 | 1.658 | 1.712 | 372 |
| Total debt | 44 | 1.129 | 1.680 | 1.712 | 372 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FN Management | Management | 2024 | — | — |
JS Management | Management | 2020 | — | — |
EJ Management | Management | 2020 | — | — |
MU Management | Management | 2020 | — | — |
MB Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sigurd Holding ApS | Company | 25.0% | 25.0% | 2024 |
MADSU Holding ApS | Company | 25.0% | 25.0% | 2024 |
FNK Inmix Holding ApS | Company | 25.0% | 25.0% | 2024 |
Jacob Holst Mouritzen Holding ApS | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Nikolai Kruchov | Management | 0 companies |
| Julius Sigurd Heilmann | Management | 0 companies |
| Elias Jonathan Aabenhus Christensen | Management | 0 companies |
| Mads Ulrik Svendsen | Management | 0 companies |
| Mikkel Borchsenius Thomsen | Management | 0 companies |
| Jacob Holst Mouritzen | Board of Directors | 0 companies |
| Lars Arne Christensen | Board of Directors | 0 companies |