| Revenue | DKK 42,3M | +749% |
| EBITDA | DKK 42,3M | +1816% |
| Net profit | DKK 18,2M | +339% |
| Total assets | DKK 58,3M | -86% |
| Equity | DKK 23,1M | -73% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -17 | -21 | 122.417 | 4.985 | 42.307 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -17 | -21 | -2.406 | 2.208 | 42.307 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -17 | -21 | -2.406 | 2.208 | 42.307 |
| Net financials | 0 | -4 | 122.519 | -12.385 | -17.494 |
| Profit before tax | -17 | -25 | 120.114 | -10.177 | 24.813 |
| Tax | -4 | 608 | 26.986 | -2.569 | 6.650 |
| Net profit | -13 | -633 | 93.128 | -7.608 | 18.163 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 108.594 | 172.900 | 407.676 | 419.260 | 58.314 |
| Equity | 27 | -606 | 92.522 | 84.914 | 23.078 |
| Long-term debt | 74.519 | 77.545 | 94.557 | 303.690 | 0 |
| Short-term debt | 33.892 | 94.851 | 191.923 | 4.209 | 35.237 |
| Total debt | 108.411 | 172.396 | 286.481 | 307.899 | 35.237 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
TS Management | Management | 2023 |
TE Management | Management | 2026 |
EA Management | Management | 2025 |
| Former (5) | ||
SS Management | Management | 2023 – 2025 |
LH Management | Management | 2025 – 2026 |
TW Management | Management | 2023 – 2025 |
JJ Management | Management | 2020 – 2022 |
MS Management | Management | 2022 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2022 – 2023 | |
| Board of Directors | 2022 – 2023 | |
| Chairman | 2022 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 100% | 100% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Toke Sundenæs Clausen | Management | 0 companies |
| Thomas Ebbe Riise-Jakobsen | Management | 0 companies |
| Stine Seneberg | Management | 0 companies |
| Lasse Hein Zobel | Management | 0 companies |
| Thomas Wenzell Gram-Olesen | Management | 0 companies |
| Elizabeth Abigail Keogh | Management | 0 companies |
| Jesper Jørgensen | Management | 0 companies |
| Michael Storgaard | Management | 0 companies |
| Jan Aarestrup | Board of Directors | 0 companies |
| Jesper Henkel | Board of Directors | 0 companies |
| Torben Modvig | Chairman | 0 companies |