| Revenue | DKK -38K | -105% |
| EBITDA | DKK -38K | -118% |
| Net profit | DKK -38K | -123% |
| Total assets | DKK 37K | -86% |
| Equity | DKK 16K | -71% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.322 | 1.563 | 1.339 | 695 | -38 |
| Staff expenses | -1.857 | -1.368 | -1.048 | -522 | -0 |
| EBITDA | -535 | 195 | 291 | 206 | -38 |
| Depreciation & amort. | -4 | -3 | -3 | -0 | -0 |
| EBIT | -539 | 191 | 288 | 206 | -38 |
| Net financials | -5 | -139 | -21 | -6 | -0 |
| Profit before tax | -543 | 52 | 267 | 201 | -38 |
| Tax | -119 | 42 | 61 | 38 | -0 |
| Net profit | -424 | 10 | 205 | 163 | -38 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 848 | 958 | 344 | 270 | 37 |
| Equity | -324 | -314 | -109 | 54 | 16 |
| Long-term debt | 101 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.070 | 1.272 | 452 | 216 | 21 |
| Total debt | 1.171 | 1.272 | 452 | 216 | 21 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Management | Management | 2023 |
| Former (5) | ||
FS Management | Management | 2023 – 2024 |
AH Management | Management | 2020 – 2022 |
PA Management | Management | 2020 – 2020 |
JO Management | Management | 2022 – 2023 |
ME Management | Management | 2022 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Chairman | 2022 – 2023 | |
| Board of Directors | 2020 – 2023 | |
| Chairman | 2020 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Individual | 10–14.99% | 10–14.99% | 2022 | |
| Individual | 10–14.99% | 10–14.99% | 2023 | |
| Company | 50–66.65% | 50–66.65% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Freja Strand Oszadlik | Management | 0 companies |
| Anna Hagemann Rise | Management | 0 companies |
| Magnus Luca Harald Haslebo | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Jacob Olof Åström | Management | 0 companies |
| Malou Erritzøe | Management | 0 companies |
| Birgitta Christina Klingberg Pagot | Chairman | 0 companies |
| Fredrik Runsiö | Board of Directors | 0 companies |
| Kresten Schultz-Jørgensen | Chairman | 0 companies |