| Revenue | DKK 2,4M | -1% |
| EBITDA | DKK 294K | +9% |
| Net profit | DKK -278K | +5% |
| Total assets | DKK 5,4M | -15% |
| Equity | DKK 1,3M | -17% |
| Employees | 29 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.334 | 2.322 | 2.140 | 2.396 | 2.379 |
| Staff expenses | -150 | -841 | -1.487 | -2.128 | -2.085 |
| EBITDA | 1.184 | 1.297 | 653 | 268 | 294 |
| Depreciation & amort. | -131 | -242 | -307 | -501 | -526 |
| EBIT | 1.053 | 1.055 | 346 | -232 | -232 |
| Net financials | -71 | -13 | -36 | -140 | -129 |
| Profit before tax | 982 | 1.042 | 311 | -373 | -361 |
| Tax | 212 | 221 | 64 | -81 | -83 |
| Net profit | 771 | 821 | 246 | -292 | -278 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.204 | 2.618 | 3.788 | 6.303 | 5.364 |
| Equity | 811 | 1.872 | 1.918 | 1.626 | 1.348 |
| Long-term debt | 0 | 178 | 1.145 | 2.742 | 2.901 |
| Short-term debt | 1.243 | 568 | 483 | 1.774 | 1.036 |
| Total debt | 1.243 | 568 | 1.628 | 4.516 | 3.937 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MR Founder | Founder | 2020 |
LD Management | Management | 2022 |
AR Management | Management | 2022 |
| Former (1) | ||
JO Management | Management | 2021 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2022 – 2022 | |
| Chairman | 2022 – 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 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2020 | |
| Individual | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Ravn | Founder | 0 companies |
| Lasse Damgaard | Management | 0 companies |
| Asger Ravn Madsen | Management | 0 companies |
| Jacob Olof Wiström | Management | 0 companies |
| Carl Henrik Christoffer Söderberg | Board of Directors | 0 companies |
| Lars Lundqvist | Chairman | 0 companies |