| Revenue | DKK -134K | -137% |
| EBITDA | DKK -288K | +12% |
| Net profit | DKK -437K | +1% |
| Total assets | DKK 3,6M | +29% |
| Equity | DKK -1,3M | -54% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.408 | 1.217 | -1.094 | 365 | -134 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -525 | -1.728 | -4.678 | -325 | -288 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -525 | -1.728 | -4.678 | -325 | -288 |
| Net financials | 1 | -4 | -9 | -238 | -272 |
| Profit before tax | -524 | -1.733 | -4.687 | -563 | -560 |
| Tax | -115 | -381 | -1.031 | -124 | -123 |
| Net profit | -409 | -1.351 | -3.656 | -439 | -437 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 840 | 2.734 | 2.729 | 2.797 | 3.618 |
| Equity | -369 | -1.720 | -376 | -815 | -1.252 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.209 | 4.454 | 3.105 | 3.612 | 4.870 |
| Total debt | 1.209 | 4.454 | 3.105 | 3.612 | 4.870 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
AS Management | Management | 2021 – 2021 |
MI Chief Executive Officer | Chief Executive Officer | 2023 – 2026 |
SK Chief Executive Officer | Chief Executive Officer | 2021 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
| Board of Directors | 2022 – 2023 | |
| Board of Directors | 2020 – 2022 | |
| Board of Directors | 2022 – 2023 | |
| Board of Directors | 2022 – 2023 | |
| Board of Directors | 2022 – 2023 | |
| Chairman | 2022 – 2026 | |
| Chairman | 2021 – 2022 | |
| Chairman | 2020 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 100% | 100% | 2022 | |
| Individual | 10–14.99% | 10–14.99% | 2020 | |
| Company | 100% | 100% | 2026 | |
| Individual | 10–14.99% | 10–14.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Ann Sofie Gade | Management | 0 companies |
| Mikkel Ibsen | Chief Executive Officer | 0 companies |
| Søren Kongshøj Marcussen | Chief Executive Officer | 0 companies |
| Mikkel Andreas Tonsgaard Heideby | Board of Directors | 0 companies |
| Justin Edward Moran | Board of Directors | 0 companies |
| Kristoffer Nilaus Tarp | Board of Directors | 0 companies |
| Thomas Jeffrey Malherbes Gullacksen | Board of Directors | 0 companies |
| Jeppe Holger Hjølund Larsen | Board of Directors | 0 companies |
| Peter Skau-Andersen | Chairman | 0 companies |
| Christian Loumann Lemaré | Chairman | 0 companies |
| Henrik Breck | Chairman | 0 companies |