| Revenue | DKK 2,5M | +182% |
| EBITDA | DKK -35K | +85% |
| Net profit | DKK -657K | +23% |
| Total assets | DKK 7M | -6% |
| Equity | DKK 3,3M | -17% |
| Employees | 12 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 267 | 908 | 1.763 | 902 | 2.546 |
| Staff expenses | -621 | -756 | -1.134 | -1.132 | -2.581 |
| EBITDA | -355 | 152 | 629 | -230 | -35 |
| Depreciation & amort. | -32 | -82 | -125 | -361 | -594 |
| EBIT | -387 | 70 | 504 | -591 | -628 |
| Net financials | -46 | -101 | -178 | -231 | -213 |
| Profit before tax | -433 | -31 | 327 | -822 | -841 |
| Tax | -227 | -207 | 183 | 29 | -184 |
| Net profit | -206 | 176 | 143 | -851 | -657 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.772 | 3.103 | 3.859 | 7.416 | 6.967 |
| Equity | 194 | 370 | 513 | 3.936 | 3.279 |
| Long-term debt | 2.523 | 2.619 | 2.787 | 2.839 | 1.916 |
| Short-term debt | 55 | 114 | 376 | 238 | 1.368 |
| Total debt | 2.578 | 2.733 | 3.163 | 3.077 | 3.285 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CR Chief Executive Officer | Chief Executive Officer | 2021 |
| Former (1) | ||
MR Management | Management | 2020 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Chairman | 2020 | |
| Board of Directors | 2023 | |
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Former (1) | ||
| Board of Directors | 2020 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Raun Hollesen | Management | 0 companies |
| Christian Raun | Chief Executive Officer | 0 companies |
| Morten Nielsen | Board of Directors | 0 companies |
| Jan Christiansen | Chairman | 0 companies |
| Palle Hansen | Board of Directors | 0 companies |
| Bjarne Sandager Nielsen | Board of Directors | 0 companies |
| Troels Schønfeldt | Board of Directors | 0 companies |