| Revenue | DKK 1,2M | +23% |
| EBITDA | DKK 155K | -34% |
| Net profit | DKK 84K | -47% |
| Total assets | DKK 354K | +388% |
| Equity | DKK -1,5M | +5% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 681 | 416 | 87 | 958 | 1.180 |
| Staff expenses | -689 | -1.352 | -816 | -725 | -1.025 |
| EBITDA | -8 | -936 | -729 | 233 | 155 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | -936 | -729 | 233 | 155 |
| Net financials | -6 | -16 | -61 | -75 | -104 |
| Profit before tax | -14 | -952 | -790 | 158 | 51 |
| Tax | -3 | 3 | -0 | -0 | -33 |
| Net profit | -11 | -955 | -790 | 158 | 84 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 836 | 217 | 58 | 73 | 354 |
| Equity | 39 | -916 | -1.706 | -1.548 | -1.463 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 797 | 1.133 | 1.764 | 1.620 | 1.817 |
| Total debt | 797 | 1.133 | 1.764 | 1.620 | 1.817 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
NS Management | Management | 2020 – 2022 |
RL Management | Management | 2022 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (6) | ||
| Board of Directors | 2022 | |
| Deputy Chairman | 2022 | |
| Chairman | 2022 | |
KB | Board of Directors | 2021 |
| Board of Directors | 2022 | |
| Board of Directors | 2022 | |
| Former (6) | ||
| Board of Directors | 2020 – 2021 | |
| Chairman | 2020 – 2022 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2020 – 2021 | |
| Board of Directors | 2021 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Schoemaker Leth Klinge | Management | 0 companies |
| Roy Linde Hansen | Management | 0 companies |
| Jørgen Høll | Board of Directors | 0 companies |
| Lars Qvist-Jensen | Board of Directors | 0 companies |
| Claus Fonseca Mortensen | Chairman | 0 companies |
| Søren Nørgaard Sørensen | Board of Directors | 0 companies |
| Thomas Rømer | Board of Directors | 0 companies |
| Anne Louise Vanggaard Kaupang | Deputy Chairman | 0 companies |
| Kasper Boelsmann Kristensen | Board of Directors | 0 companies |
| Jens Beermann | Chairman | 0 companies |
| Kim Bæk | Board of Directors | 0 companies |
| Sigurdur Hilmar Strandeng | Board of Directors | 0 companies |
| Søren Kristian Madsen | Board of Directors | 0 companies |
| Lene Bildtoft | Board of Directors | 0 companies |