| Revenue | DKK -19,3M | +95% |
| EBITDA | DKK -28,4M | -43% |
| Net profit | DKK 96,7M | +132% |
| Total assets | DKK 2,3B | +2% |
| Equity | DKK 2,2B | -3% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 0 | 0 | 24 | -9.909 | -19.331 |
| Staff expenses | -903 | -1.482 | -3.545 | -9.931 | -9.102 |
| EBITDA | -7.979 | -13.794 | -13.317 | -19.840 | -28.433 |
| Depreciation & amort. | -0 | -53 | -281 | -401 | -420 |
| EBIT | -7.979 | -13.847 | -13.598 | -20.241 | -28.853 |
| Net financials | 1.019.996 | -739.807 | 15.824 | 38.074 | 144.748 |
| Profit before tax | 1.012.017 | -753.654 | 22.192 | 46.608 | 116.559 |
| Tax | 222.785 | -0 | 3.230 | 4.961 | 19.886 |
| Net profit | 789.232 | -753.654 | 18.962 | 41.647 | 96.673 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.410.084 | 2.393.062 | 2.377.516 | 2.276.895 | 2.325.206 |
| Equity | 3.016.152 | 2.262.498 | 2.246.460 | 2.268.107 | 2.201.280 |
| Long-term debt | 0 | 0 | 982 | 4.518 | 8.253 |
| Short-term debt | 393.932 | 130.564 | 130.074 | 4.270 | 115.673 |
| Total debt | 393.932 | 130.564 | 131.056 | 8.788 | 123.926 |
No data on file.
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Board of Directors | 2025 | |
| Chairman | 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 0% | 2020 | |
| Company | 25–33.32% | 0% | 2020 | |
| Company | 15–19.99% | 0% | 2020 | |
| Company | 15–19.99% | 0% | 2020 | |
| Company | 15–19.99% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Ørtoft | Board of Directors | 0 companies |
| Tristan Thorvald Francis | Board of Directors | 0 companies |
| Kieran Thorvald Francis | Board of Directors | 0 companies |
| Bastian Trillingsgaard Francis | Board of Directors | 0 companies |
| Nicholas Peter Francis | Chairman | 0 companies |