| Revenue | DKK -278K | +373% |
| EBITDA | DKK -972K | -21% |
| Net profit | DKK -1M | -22% |
| Total assets | DKK 1,9M | +137% |
| Equity | DKK -202K | +83% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 182 | -54 | -59 | -278 |
| Staff expenses | -884 | -660 | -743 | -694 |
| EBITDA | -702 | -714 | -802 | -972 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | -702 | -714 | -802 | -972 |
| Net financials | -2 | -5 | -43 | -62 |
| Profit before tax | -704 | -719 | -845 | -1.035 |
| Tax | -0 | -0 | -0 | -0 |
| Net profit | -704 | -719 | -845 | -1.035 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 452 | 51 | 808 | 1.914 |
| Equity | 396 | -323 | -1.168 | -202 |
| Long-term debt | 0 | 335 | 1.843 | 2.040 |
| Short-term debt | 55 | 39 | 133 | 76 |
| Total debt | 55 | 374 | 1.975 | 2.116 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2020 | — | — |
FS Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mewalii Holding ApS | Company | 66.7% | 66.7% | 2024 |
SCIENT. INVEST ApS | Company | 15.0% | 15.0% | 2024 |
Peter Westergaard Holding ApS | Company | 15.0% | 15.0% | 2025 |
G.N.L. Holding ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Simone Margarethe Westergaard | Management | 0 companies |
| Frederikke Salling Glerup Dahl | Management | 0 companies |
| Ulf Bech Christensen | Chairman | 0 companies |
| Janne Dagmar Westergaard | Chairman | 0 companies |
| Lars Goul Nielsen | Chairman | 0 companies |