| Revenue | DKK 584K | +10% |
| EBITDA | DKK 107K | -11% |
| Net profit | DKK 44K | -52% |
| Total assets | DKK 362K | +28% |
| Equity | DKK 89K | +98% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -82 | -19 | 309 | 532 | 584 |
| Staff expenses | -0 | -0 | -232 | -411 | -477 |
| EBITDA | -82 | -19 | 77 | 121 | 107 |
| Depreciation & amort. | -14 | -17 | -17 | -17 | -44 |
| EBIT | -96 | -36 | 60 | 105 | 63 |
| Net financials | -11 | -9 | -17 | -12 | -6 |
| Profit before tax | -106 | -45 | 43 | 93 | 57 |
| Tax | -0 | -0 | -0 | -0 | 13 |
| Net profit | -106 | -45 | 43 | 93 | 44 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 214 | 160 | 284 | 283 | 362 |
| Equity | -46 | -91 | -48 | 45 | 89 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 260 | 251 | 331 | 239 | 273 |
| Total debt | 260 | 251 | 331 | 239 | 273 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM Founder | Founder | 2020 | — | — |
FH Founder | Founder | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORO Holding ApS | Company | 50.0% | 50.0% | 2022 |
| Individual | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Møbjerg Rasmussen | Founder | 0 companies |
| Frank Haugaard Rasmussen | Founder | 0 companies |
| Noemi Solvej Fodor Rasmussen | Board of Directors | 0 companies |
| Heidi Rasmussen | Board of Directors | 0 companies |
| Ronnie Haugaard Rasmussen | Chairman | 0 companies |