| Revenue | DKK 413K | +60% |
| EBITDA | DKK 713K | +130% |
| Net profit | DKK 77K | +123% |
| Total assets | DKK 16,1M | -2% |
| Equity | DKK 5,8M | +61% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | -536 | 315 | 85 | 169 | 258 | 413 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -536 | 315 | 125 | 675 | 310 | 713 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -536 | 315 | 125 | 675 | 310 | 713 |
| Net financials | -173 | -312 | 866 | -634 | -727 | -615 |
| Profit before tax | -709 | 3 | 991 | 41 | -417 | 98 |
| Tax | -156 | 1 | 218 | 11 | -81 | 22 |
| Net profit | -553 | 2 | 773 | 30 | -335 | 77 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 12.731 | 12.633 | 12.777 | 14.976 | 16.455 | 16.128 |
| Equity | 2.247 | 2.250 | 3.022 | 3.052 | 3.613 | 5.818 |
| Long-term debt | 10.183 | 9.975 | 9.262 | 11.299 | 10.060 | 8.354 |
| Short-term debt | 300 | 409 | 492 | 624 | 2.782 | 1.955 |
| Total debt | 10.483 | 10.384 | 9.755 | 11.923 | 12.842 | 10.310 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Founder | Founder | 2020 | — | — |
PD Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LINDEMANN HOLDING ApS | Company | 25.0% | 25.0% | 2024 |
GOHR INVEST ApS | Company | 15.0% | 15.0% | 2025 |
GDPA Invest ApS | Company | 10.0% | 10.0% | 2024 |
| Individual | 10.0% | 10.0% | 2020 | |
VIBE CONSULT ApS | Company | 10.0% | 10.0% | 2020 |
RASCON. ApS | Company | 5.0% | 5.0% | 2025 |
Tinghus Aps | Company | 5.0% | 5.0% | 2025 |
| Individual | 10.0% | 10.0% | 2020 | |
LTM Danmark ApS | Company | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Nadia Sadi Badawi | Founder | 0 companies |
| Preben Daugaard | Chief Executive Officer | 0 companies |
| Christian Vibe | Board of Directors | 0 companies |
| Morten Møller Nyborg | Board of Directors | 0 companies |
| Bjarke Gohr Jensen | Board of Directors | 0 companies |