| Revenue | DKK 954K | +26% |
| EBITDA | DKK -1,2M | -125% |
| Net profit | DKK -800K | -123% |
| Total assets | DKK 161,9M | +50% |
| Equity | DKK 3,5M | -19% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | -11 | 207 | -208 | -6 | 758 | 954 |
| Staff expenses | -0 | -0 | -0 | -803 | -1.205 | -1.498 |
| EBITDA | -11 | 4.749 | -208 | -182 | 4.728 | -1.167 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | 4.749 | -208 | -182 | 4.728 | -1.167 |
| Net financials | 0 | -1.027 | -2.362 | 3 | 16 | 141 |
| Profit before tax | -11 | 3.723 | -2.570 | -179 | 4.744 | -1.026 |
| Tax | -0 | 819 | -565 | -39 | 1.268 | -226 |
| Net profit | -11 | 2.904 | -2.005 | -139 | 3.477 | -800 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 862 | 62.603 | 70.224 | 84.636 | 107.694 | 161.900 |
| Equity | 29 | 2.933 | 928 | 789 | 4.266 | 3.465 |
| Long-term debt | 0 | 602 | 59.823 | 83.042 | 85.494 | 90.023 |
| Short-term debt | 833 | 58.249 | 9.219 | 591 | 16.452 | 67.155 |
| Total debt | 833 | 58.851 | 69.042 | 83.632 | 101.946 | 157.178 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DE Management | Management | 2020 | — | — |
CK Management | Management | 2021 | — | — |
HJ Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| David Ernst-Sunne | Management | 0 companies |
| Chalotte Köhne | Management | 0 companies |
| Henrik Jensen | Chief Executive Officer | 0 companies |
| Hans Christian Hansen | Board of Directors | 0 companies |
| Steffen Ebdrup | Chairman | 0 companies |